[MOBILIA] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 33.28%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 104,489 100,052 98,504 82,244 74,281 66,946 64,644 37.60%
PBT 17,974 18,674 16,104 10,278 8,305 6,374 5,760 113.09%
Tax -4,337 -4,482 -3,848 -2,050 -2,132 -1,806 -1,448 107.37%
NP 13,637 14,192 12,256 8,228 6,173 4,568 4,312 115.00%
-
NP to SH 13,637 14,192 12,256 8,228 6,173 4,568 4,312 115.00%
-
Tax Rate 24.13% 24.00% 23.89% 19.95% 25.67% 28.33% 25.14% -
Total Cost 90,852 85,860 86,248 74,016 68,108 62,378 60,332 31.28%
-
Net Worth 77,060 70,000 70,000 70,000 63,000 63,000 63,000 14.33%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 4,670 6,999 14,000 - - - - -
Div Payout % 34.25% 49.32% 114.23% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 77,060 70,000 70,000 70,000 63,000 63,000 63,000 14.33%
NOSH 700,547 700,000 700,000 700,000 700,000 700,000 700,000 0.05%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.05% 14.18% 12.44% 10.00% 8.31% 6.82% 6.67% -
ROE 17.70% 20.27% 17.51% 11.75% 9.80% 7.25% 6.84% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 14.92 14.29 14.07 11.75 10.61 9.56 9.23 37.61%
EPS 1.95 2.02 1.76 1.18 0.88 0.66 0.60 118.93%
DPS 0.67 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.09 0.09 0.09 14.27%
Adjusted Per Share Value based on latest NOSH - 700,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.01 14.38 14.15 11.82 10.67 9.62 9.29 37.57%
EPS 1.96 2.04 1.76 1.18 0.89 0.66 0.62 114.94%
DPS 0.67 1.01 2.01 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.1006 0.1006 0.1006 0.0905 0.0905 0.0905 14.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.16 0.19 0.165 0.16 0.165 0.175 0.18 -
P/RPS 1.07 1.33 1.17 1.36 1.55 1.83 1.95 -32.90%
P/EPS 8.22 9.37 9.42 13.61 18.71 26.82 29.22 -56.96%
EY 12.17 10.67 10.61 7.35 5.34 3.73 3.42 132.54%
DY 4.17 5.26 12.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.90 1.65 1.60 1.83 1.94 2.00 -19.24%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 29/05/24 28/02/24 28/11/23 25/08/23 26/05/23 -
Price 0.15 0.165 0.185 0.165 0.17 0.17 0.17 -
P/RPS 1.01 1.15 1.31 1.40 1.60 1.78 1.84 -32.88%
P/EPS 7.71 8.14 10.57 14.04 19.28 26.05 27.60 -57.16%
EY 12.98 12.29 9.46 7.12 5.19 3.84 3.62 133.72%
DY 4.44 6.06 10.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.65 1.85 1.65 1.89 1.89 1.89 -19.65%

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