[MBL] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -28.97%
YoY- -61.98%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 387,240 340,864 295,380 280,098 293,068 216,196 177,030 68.58%
PBT 25,000 24,700 14,704 7,454 9,608 15,469 16,633 31.24%
Tax -6,824 -6,639 -5,269 -3,428 -2,856 -4,737 -5,456 16.10%
NP 18,176 18,061 9,434 4,026 6,752 10,732 11,177 38.32%
-
NP to SH 16,232 17,049 8,721 4,242 5,972 9,771 10,176 36.55%
-
Tax Rate 27.30% 26.88% 35.83% 45.99% 29.73% 30.62% 32.80% -
Total Cost 369,064 322,803 285,945 276,072 286,316 205,464 165,853 70.52%
-
Net Worth 146,378 154,480 145,995 154,338 164,766 155,250 150,490 -1.83%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 146,378 154,480 145,995 154,338 164,766 155,250 150,490 -1.83%
NOSH 248,309 248,309 224,580 224,580 224,580 224,580 224,540 6.94%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.69% 5.30% 3.19% 1.44% 2.30% 4.96% 6.31% -
ROE 11.09% 11.04% 5.97% 2.75% 3.62% 6.29% 6.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 166.66 163.28 141.62 134.30 140.52 104.44 85.87 55.65%
EPS 7.00 8.17 4.19 2.04 2.88 4.73 4.93 26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.74 0.70 0.74 0.79 0.75 0.73 -9.36%
Adjusted Per Share Value based on latest NOSH - 224,580
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 155.75 137.10 118.81 112.66 117.88 86.96 71.20 68.59%
EPS 6.53 6.86 3.51 1.71 2.40 3.93 4.09 36.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5888 0.6213 0.5872 0.6208 0.6627 0.6244 0.6053 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.475 0.35 0.495 0.585 0.605 0.615 0.64 -
P/RPS 0.29 0.21 0.35 0.44 0.43 0.59 0.75 -46.95%
P/EPS 6.80 4.29 11.84 28.76 21.13 13.03 12.97 -35.00%
EY 14.71 23.33 8.45 3.48 4.73 7.68 7.71 53.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.71 0.79 0.77 0.82 0.88 -10.11%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 27/11/20 -
Price 0.405 0.40 0.43 0.505 0.605 0.605 0.615 -
P/RPS 0.24 0.24 0.30 0.38 0.43 0.58 0.72 -51.95%
P/EPS 5.80 4.90 10.28 24.83 21.13 12.82 12.46 -39.96%
EY 17.25 20.42 9.72 4.03 4.73 7.80 8.03 66.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.61 0.68 0.77 0.81 0.84 -16.59%

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