[MBL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 105.59%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 380,844 387,240 340,864 295,380 280,098 293,068 216,196 46.01%
PBT 28,592 25,000 24,700 14,704 7,454 9,608 15,469 50.77%
Tax -5,870 -6,824 -6,639 -5,269 -3,428 -2,856 -4,737 15.41%
NP 22,722 18,176 18,061 9,434 4,026 6,752 10,732 65.11%
-
NP to SH 21,958 16,232 17,049 8,721 4,242 5,972 9,771 71.82%
-
Tax Rate 20.53% 27.30% 26.88% 35.83% 45.99% 29.73% 30.62% -
Total Cost 358,122 369,064 322,803 285,945 276,072 286,316 205,464 44.97%
-
Net Worth 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
NOSH 248,619 248,309 248,309 224,580 224,580 224,580 224,580 7.03%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.97% 4.69% 5.30% 3.19% 1.44% 2.30% 4.96% -
ROE 14.39% 11.09% 11.04% 5.97% 2.75% 3.62% 6.29% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 167.25 166.66 163.28 141.62 134.30 140.52 104.44 36.99%
EPS 9.56 7.00 8.17 4.19 2.04 2.88 4.73 60.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.74 0.70 0.74 0.79 0.75 -7.26%
Adjusted Per Share Value based on latest NOSH - 224,580
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 167.53 170.34 149.94 129.93 123.21 128.92 95.10 46.01%
EPS 9.66 7.14 7.50 3.84 1.87 2.63 4.30 71.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6711 0.6439 0.6795 0.6422 0.6789 0.7248 0.6829 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.375 0.475 0.35 0.495 0.585 0.605 0.615 -
P/RPS 0.22 0.29 0.21 0.35 0.44 0.43 0.59 -48.28%
P/EPS 3.89 6.80 4.29 11.84 28.76 21.13 13.03 -55.43%
EY 25.71 14.71 23.33 8.45 3.48 4.73 7.68 124.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.47 0.71 0.79 0.77 0.82 -22.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 -
Price 0.36 0.405 0.40 0.43 0.505 0.605 0.605 -
P/RPS 0.22 0.24 0.24 0.30 0.38 0.43 0.58 -47.69%
P/EPS 3.73 5.80 4.90 10.28 24.83 21.13 12.82 -56.19%
EY 26.79 17.25 20.42 9.72 4.03 4.73 7.80 128.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.54 0.61 0.68 0.77 0.81 -23.74%

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