[MBL] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 26.27%
YoY- 298.0%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL'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 265,138 214,466 243,472 279,370 278,954 269,268 266,152 -0.25%
PBT 55,272 43,048 26,296 31,915 19,422 13,310 5,932 340.99%
Tax -11,880 -9,092 -9,936 -12,786 -8,696 -6,876 -4,676 85.87%
NP 43,392 33,956 16,360 19,129 10,726 6,434 1,256 953.92%
-
NP to SH 43,281 34,278 16,644 19,205 10,874 6,592 1,332 911.83%
-
Tax Rate 21.49% 21.12% 37.79% 40.06% 44.77% 51.66% 78.83% -
Total Cost 221,746 180,510 227,112 260,241 268,228 262,834 264,896 -11.14%
-
Net Worth 257,049 243,463 232,086 232,086 216,159 211,608 209,333 14.62%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 257,049 243,463 232,086 232,086 216,159 211,608 209,333 14.62%
NOSH 227,477 248,821 248,621 248,621 248,621 248,621 248,621 -5.73%
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 16.37% 15.83% 6.72% 6.85% 3.85% 2.39% 0.47% -
ROE 16.84% 14.08% 7.17% 8.27% 5.03% 3.12% 0.64% -
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 116.56 94.26 107.00 122.78 122.60 118.34 116.97 -0.23%
EPS 19.03 15.06 7.32 8.44 4.79 2.90 0.60 895.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 1.02 1.02 0.95 0.93 0.92 14.64%
Adjusted Per Share Value based on latest NOSH - 227,329
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 116.63 94.34 107.10 122.89 122.71 118.45 117.08 -0.25%
EPS 19.04 15.08 7.32 8.45 4.78 2.90 0.59 907.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1307 1.071 1.0209 1.0209 0.9509 0.9308 0.9208 14.62%
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 0.42 0.455 0.445 0.445 0.495 0.46 0.515 -
P/RPS 0.36 0.48 0.42 0.36 0.40 0.39 0.44 -12.48%
P/EPS 2.21 3.02 6.08 5.27 10.36 15.88 87.97 -91.36%
EY 45.30 33.11 16.44 18.97 9.66 6.30 1.14 1056.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.44 0.44 0.52 0.49 0.56 -24.08%
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 27/11/24 27/08/24 27/05/24 29/02/24 29/11/23 29/08/23 30/05/23 -
Price 0.415 0.445 0.48 0.46 0.465 0.48 0.525 -
P/RPS 0.36 0.47 0.45 0.37 0.38 0.41 0.45 -13.78%
P/EPS 2.18 2.95 6.56 5.45 9.73 16.57 89.68 -91.55%
EY 45.85 33.85 15.24 18.35 10.28 6.04 1.12 1079.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.47 0.45 0.49 0.52 0.57 -24.97%

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