[MOBILIA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 9.49%
YoY- 46.4%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 55,711 33,473 16,161 84,951 69,509 51,491 25,701 67.41%
PBT 6,229 3,187 1,440 15,937 14,529 10,573 4,881 17.63%
Tax -1,599 -903 -362 -4,174 -3,786 -2,937 -1,398 9.36%
NP 4,630 2,284 1,078 11,763 10,743 7,636 3,483 20.87%
-
NP to SH 4,630 2,284 1,078 11,763 10,743 7,636 3,483 20.87%
-
Tax Rate 25.67% 28.33% 25.14% 26.19% 26.06% 27.78% 28.64% -
Total Cost 51,081 31,189 15,083 73,188 58,766 43,855 22,218 74.10%
-
Net Worth 63,000 63,000 63,000 63,000 63,000 55,999 55,999 8.16%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 3,500 3,500 3,500 3,500 -
Div Payout % - - - 29.75% 32.58% 45.84% 100.49% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 63,000 63,000 63,000 63,000 63,000 55,999 55,999 8.16%
NOSH 700,000 700,000 700,000 700,000 700,000 700,000 700,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.31% 6.82% 6.67% 13.85% 15.46% 14.83% 13.55% -
ROE 7.35% 3.63% 1.71% 18.67% 17.05% 13.64% 6.22% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.96 4.78 2.31 12.14 9.93 7.36 3.67 67.47%
EPS 0.66 0.33 0.15 1.68 1.53 1.09 0.50 20.31%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 700,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.00 4.81 2.32 12.21 9.99 7.40 3.69 67.43%
EPS 0.67 0.33 0.15 1.69 1.54 1.10 0.50 21.52%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.0905 0.0905 0.0905 0.0905 0.0905 0.0805 0.0805 8.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.165 0.175 0.18 0.215 0.185 0.19 0.19 -
P/RPS 2.07 3.66 7.80 1.77 1.86 2.58 5.17 -45.64%
P/EPS 24.95 53.63 116.88 12.79 12.05 17.42 38.19 -24.68%
EY 4.01 1.86 0.86 7.82 8.30 5.74 2.62 32.77%
DY 0.00 0.00 0.00 2.33 2.70 2.63 2.63 -
P/NAPS 1.83 1.94 2.00 2.39 2.06 2.38 2.38 -16.05%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 26/05/23 22/02/23 23/11/22 17/08/22 30/05/22 -
Price 0.17 0.17 0.17 0.19 0.19 0.19 0.21 -
P/RPS 2.14 3.56 7.36 1.57 1.91 2.58 5.72 -48.04%
P/EPS 25.70 52.10 110.39 11.31 12.38 17.42 42.20 -28.13%
EY 3.89 1.92 0.91 8.84 8.08 5.74 2.37 39.10%
DY 0.00 0.00 0.00 2.63 2.63 2.63 2.38 -
P/NAPS 1.89 1.89 1.89 2.11 2.11 2.38 2.63 -19.75%

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