[MBL] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 42.06%
YoY- -61.98%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 96,810 340,864 221,535 140,049 73,267 216,196 132,773 -19.00%
PBT 6,250 24,700 11,028 3,727 2,402 15,469 12,475 -36.94%
Tax -1,706 -6,639 -3,952 -1,714 -714 -4,737 -4,092 -44.22%
NP 4,544 18,061 7,076 2,013 1,688 10,732 8,383 -33.54%
-
NP to SH 4,058 17,049 6,541 2,121 1,493 9,771 7,632 -34.39%
-
Tax Rate 27.30% 26.88% 35.84% 45.99% 29.73% 30.62% 32.80% -
Total Cost 92,266 322,803 214,459 138,036 71,579 205,464 124,390 -18.07%
-
Net Worth 146,378 154,480 145,995 154,338 164,766 155,250 150,490 -1.83%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 146,378 154,480 145,995 154,338 164,766 155,250 150,490 -1.83%
NOSH 248,309 248,309 224,580 224,580 224,580 224,580 224,540 6.94%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.69% 5.30% 3.19% 1.44% 2.30% 4.96% 6.31% -
ROE 2.77% 11.04% 4.48% 1.37% 0.91% 6.29% 5.07% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 41.67 163.28 106.22 67.15 35.13 104.44 64.41 -25.21%
EPS 1.75 8.17 3.14 1.02 0.72 4.73 3.70 -39.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.74 0.70 0.74 0.79 0.75 0.73 -9.36%
Adjusted Per Share Value based on latest NOSH - 224,580
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 38.91 136.99 89.03 56.28 29.45 86.89 53.36 -19.00%
EPS 1.63 6.85 2.63 0.85 0.60 3.93 3.07 -34.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5883 0.6208 0.5867 0.6203 0.6622 0.6239 0.6048 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.475 0.35 0.495 0.585 0.605 0.615 0.64 -
P/RPS 1.14 0.21 0.47 0.87 1.72 0.59 0.99 9.87%
P/EPS 27.20 4.29 15.78 57.52 84.52 13.03 17.29 35.30%
EY 3.68 23.33 6.34 1.74 1.18 7.68 5.78 -26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.71 0.79 0.77 0.82 0.88 -10.11%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 27/11/20 -
Price 0.405 0.40 0.43 0.505 0.605 0.605 0.615 -
P/RPS 0.97 0.24 0.40 0.75 1.72 0.58 0.95 1.39%
P/EPS 23.19 4.90 13.71 49.66 84.52 12.82 16.61 24.94%
EY 4.31 20.42 7.29 2.01 1.18 7.80 6.02 -19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.61 0.68 0.77 0.81 0.84 -16.59%

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