[MBL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 208.39%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 190,422 96,810 340,864 221,535 140,049 73,267 216,196 -8.13%
PBT 14,296 6,250 24,700 11,028 3,727 2,402 15,469 -5.13%
Tax -2,935 -1,706 -6,639 -3,952 -1,714 -714 -4,737 -27.38%
NP 11,361 4,544 18,061 7,076 2,013 1,688 10,732 3.88%
-
NP to SH 10,979 4,058 17,049 6,541 2,121 1,493 9,771 8.10%
-
Tax Rate 20.53% 27.30% 26.88% 35.84% 45.99% 29.73% 30.62% -
Total Cost 179,061 92,266 322,803 214,459 138,036 71,579 205,464 -8.78%
-
Net Worth 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
NOSH 248,619 248,309 248,309 224,580 224,580 224,580 224,580 7.03%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.97% 4.69% 5.30% 3.19% 1.44% 2.30% 4.96% -
ROE 7.20% 2.77% 11.04% 4.48% 1.37% 0.91% 6.29% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 83.63 41.67 163.28 106.22 67.15 35.13 104.44 -13.80%
EPS 4.78 1.75 8.17 3.14 1.02 0.72 4.73 0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.74 0.70 0.74 0.79 0.75 -7.26%
Adjusted Per Share Value based on latest NOSH - 224,580
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 83.76 42.59 149.94 97.45 61.61 32.23 95.10 -8.13%
EPS 4.83 1.79 7.50 2.88 0.93 0.66 4.30 8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6711 0.6439 0.6795 0.6422 0.6789 0.7248 0.6829 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.375 0.475 0.35 0.495 0.585 0.605 0.615 -
P/RPS 0.45 1.14 0.21 0.47 0.87 1.72 0.59 -16.56%
P/EPS 7.78 27.20 4.29 15.78 57.52 84.52 13.03 -29.15%
EY 12.86 3.68 23.33 6.34 1.74 1.18 7.68 41.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.47 0.71 0.79 0.77 0.82 -22.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 -
Price 0.36 0.405 0.40 0.43 0.505 0.605 0.605 -
P/RPS 0.43 0.97 0.24 0.40 0.75 1.72 0.58 -18.13%
P/EPS 7.47 23.19 4.90 13.71 49.66 84.52 12.82 -30.30%
EY 13.39 4.31 20.42 7.29 2.01 1.18 7.80 43.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.54 0.61 0.68 0.77 0.81 -23.74%

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