[MBL] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 64.97%
YoY- -59.34%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 214,466 243,472 279,370 278,954 269,268 266,152 392,825 -33.22%
PBT 43,048 26,296 31,915 19,422 13,310 5,932 81,095 -34.46%
Tax -9,092 -9,936 -12,786 -8,696 -6,876 -4,676 -15,447 -29.78%
NP 33,956 16,360 19,129 10,726 6,434 1,256 65,648 -35.58%
-
NP to SH 34,278 16,644 19,205 10,874 6,592 1,332 66,024 -35.42%
-
Tax Rate 21.12% 37.79% 40.06% 44.77% 51.66% 78.83% 19.05% -
Total Cost 180,510 227,112 260,241 268,228 262,834 264,896 327,177 -32.75%
-
Net Worth 243,463 232,086 232,086 216,159 211,608 209,333 207,213 11.35%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 243,463 232,086 232,086 216,159 211,608 209,333 207,213 11.35%
NOSH 248,821 248,621 248,621 248,621 248,621 248,621 248,621 0.05%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 15.83% 6.72% 6.85% 3.85% 2.39% 0.47% 16.71% -
ROE 14.08% 7.17% 8.27% 5.03% 3.12% 0.64% 31.86% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 94.26 107.00 122.78 122.60 118.34 116.97 172.51 -33.18%
EPS 15.06 7.32 8.44 4.79 2.90 0.60 29.00 -35.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 0.95 0.93 0.92 0.91 11.41%
Adjusted Per Share Value based on latest NOSH - 248,621
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 86.19 97.85 112.28 112.11 108.22 106.96 157.87 -33.22%
EPS 13.78 6.69 7.72 4.37 2.65 0.54 26.53 -35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 0.9327 0.9327 0.8687 0.8504 0.8413 0.8328 11.35%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.455 0.445 0.445 0.495 0.46 0.515 0.455 -
P/RPS 0.48 0.42 0.36 0.40 0.39 0.44 0.26 50.54%
P/EPS 3.02 6.08 5.27 10.36 15.88 87.97 1.57 54.73%
EY 33.11 16.44 18.97 9.66 6.30 1.14 63.73 -35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.44 0.52 0.49 0.56 0.50 -9.57%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 27/05/24 29/02/24 29/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.445 0.48 0.46 0.465 0.48 0.525 0.52 -
P/RPS 0.47 0.45 0.37 0.38 0.41 0.45 0.30 34.92%
P/EPS 2.95 6.56 5.45 9.73 16.57 89.68 1.79 39.56%
EY 33.85 15.24 18.35 10.28 6.04 1.12 55.76 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.45 0.49 0.52 0.57 0.57 -18.43%

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