[MBL] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -38.88%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 340,864 295,380 280,098 293,068 216,196 177,030 163,720 62.83%
PBT 24,700 14,704 7,454 9,608 15,469 16,633 15,856 34.27%
Tax -6,639 -5,269 -3,428 -2,856 -4,737 -5,456 -3,470 53.93%
NP 18,061 9,434 4,026 6,752 10,732 11,177 12,386 28.50%
-
NP to SH 17,049 8,721 4,242 5,972 9,771 10,176 11,158 32.55%
-
Tax Rate 26.88% 35.83% 45.99% 29.73% 30.62% 32.80% 21.88% -
Total Cost 322,803 285,945 276,072 286,316 205,464 165,853 151,334 65.47%
-
Net Worth 154,480 145,995 154,338 164,766 155,250 150,490 141,583 5.96%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 154,480 145,995 154,338 164,766 155,250 150,490 141,583 5.96%
NOSH 248,309 224,580 224,580 224,580 224,580 224,540 108,345 73.56%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.30% 3.19% 1.44% 2.30% 4.96% 6.31% 7.57% -
ROE 11.04% 5.97% 2.75% 3.62% 6.29% 6.76% 7.88% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 163.28 141.62 134.30 140.52 104.44 85.87 166.51 -1.29%
EPS 8.17 4.19 2.04 2.88 4.73 4.93 11.10 -18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.74 0.79 0.75 0.73 1.44 -35.76%
Adjusted Per Share Value based on latest NOSH - 224,580
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 136.99 118.71 112.57 117.78 86.89 71.15 65.80 62.82%
EPS 6.85 3.51 1.70 2.40 3.93 4.09 4.48 32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.5867 0.6203 0.6622 0.6239 0.6048 0.569 5.96%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.495 0.585 0.605 0.615 0.64 1.30 -
P/RPS 0.21 0.35 0.44 0.43 0.59 0.75 0.78 -58.20%
P/EPS 4.29 11.84 28.76 21.13 13.03 12.97 11.46 -47.96%
EY 23.33 8.45 3.48 4.73 7.68 7.71 8.73 92.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.71 0.79 0.77 0.82 0.88 0.90 -35.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 27/11/20 28/08/20 -
Price 0.40 0.43 0.505 0.605 0.605 0.615 1.47 -
P/RPS 0.24 0.30 0.38 0.43 0.58 0.72 0.88 -57.84%
P/EPS 4.90 10.28 24.83 21.13 12.82 12.46 12.95 -47.59%
EY 20.42 9.72 4.03 4.73 7.80 8.03 7.72 90.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.68 0.77 0.81 0.84 1.02 -34.48%

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