[MOBILIA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 64.16%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 92,678 102,982 102,804 70,115 55,970 81,326 103,704 -7.21%
PBT 19,372 21,146 19,524 10,001 6,333 11,810 14,956 18.80%
Tax -5,048 -5,874 -5,592 -1,966 -1,438 -2,796 -3,332 31.87%
NP 14,324 15,272 13,932 8,035 4,894 9,014 11,624 14.92%
-
NP to SH 14,324 15,272 13,932 8,035 4,894 9,014 11,624 14.92%
-
Tax Rate 26.06% 27.78% 28.64% 19.66% 22.71% 23.67% 22.28% -
Total Cost 78,354 87,710 88,872 62,080 51,076 72,312 92,080 -10.19%
-
Net Worth 63,000 55,999 55,999 55,303 47,999 47,999 47,999 19.85%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,666 7,000 14,000 - - - - -
Div Payout % 32.58% 45.84% 100.49% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 63,000 55,999 55,999 55,303 47,999 47,999 47,999 19.85%
NOSH 700,000 700,000 700,000 700,000 400,000 400,000 400,000 45.17%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.46% 14.83% 13.55% 11.46% 8.75% 11.08% 11.21% -
ROE 22.74% 27.27% 24.88% 14.53% 10.20% 18.78% 24.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.24 14.71 14.69 10.14 13.99 20.33 25.93 -36.09%
EPS 2.04 2.18 2.00 1.16 1.23 2.26 2.92 -21.24%
DPS 0.67 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.12 0.12 0.12 -17.43%
Adjusted Per Share Value based on latest NOSH - 700,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.24 14.71 14.69 10.02 8.00 11.62 14.81 -7.19%
EPS 2.04 2.18 2.00 1.15 0.70 1.29 1.66 14.71%
DPS 0.67 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.079 0.0686 0.0686 0.0686 19.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.185 0.19 0.19 0.225 0.475 0.405 0.39 -
P/RPS 1.40 1.29 1.29 2.22 3.39 1.99 1.50 -4.49%
P/EPS 9.04 8.71 9.55 19.36 38.82 17.97 13.42 -23.13%
EY 11.06 11.48 10.48 5.17 2.58 5.56 7.45 30.10%
DY 3.60 5.26 10.53 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.38 2.38 2.81 3.96 3.38 3.25 -26.19%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 17/08/22 30/05/22 22/02/22 29/11/21 30/09/21 10/05/21 -
Price 0.19 0.19 0.21 0.215 0.22 0.475 0.405 -
P/RPS 1.44 1.29 1.43 2.12 1.57 2.34 1.56 -5.19%
P/EPS 9.29 8.71 10.55 18.50 17.98 21.08 13.94 -23.68%
EY 10.77 11.48 9.48 5.41 5.56 4.74 7.18 31.00%
DY 3.51 5.26 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.38 2.63 2.69 1.83 3.96 3.38 -26.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment