[MBL] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 147.45%
YoY- -59.34%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 107,233 60,868 279,370 209,216 134,634 66,538 392,825 -57.95%
PBT 21,524 6,574 31,915 14,567 6,655 1,483 81,095 -58.73%
Tax -4,546 -2,484 -12,786 -6,522 -3,438 -1,169 -15,447 -55.78%
NP 16,978 4,090 19,129 8,045 3,217 314 65,648 -59.44%
-
NP to SH 17,139 4,161 19,205 8,156 3,296 333 66,024 -59.34%
-
Tax Rate 21.12% 37.79% 40.06% 44.77% 51.66% 78.83% 19.05% -
Total Cost 90,255 56,778 260,241 201,171 131,417 66,224 327,177 -57.65%
-
Net Worth 243,463 232,086 232,086 216,159 211,608 209,333 207,213 11.35%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 243,463 232,086 232,086 216,159 211,608 209,333 207,213 11.35%
NOSH 248,821 248,621 248,621 248,621 248,621 248,621 248,621 0.05%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 15.83% 6.72% 6.85% 3.85% 2.39% 0.47% 16.71% -
ROE 7.04% 1.79% 8.27% 3.77% 1.56% 0.16% 31.86% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 47.13 26.75 122.78 91.95 59.17 29.24 172.51 -57.92%
EPS 7.53 1.83 8.44 3.59 1.45 0.15 29.00 -59.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 0.95 0.93 0.92 0.91 11.41%
Adjusted Per Share Value based on latest NOSH - 248,621
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 47.17 26.78 122.89 92.03 59.22 29.27 172.80 -57.95%
EPS 7.54 1.83 8.45 3.59 1.45 0.15 29.04 -59.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.071 1.0209 1.0209 0.9509 0.9308 0.9208 0.9115 11.36%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.455 0.445 0.445 0.495 0.46 0.515 0.455 -
P/RPS 0.97 1.66 0.36 0.54 0.78 1.76 0.26 140.73%
P/EPS 6.04 24.33 5.27 13.81 31.76 351.90 1.57 145.72%
EY 16.55 4.11 18.97 7.24 3.15 0.28 63.73 -59.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.44 0.52 0.49 0.56 0.50 -9.57%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 27/05/24 29/02/24 29/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.445 0.48 0.46 0.465 0.48 0.525 0.52 -
P/RPS 0.94 1.79 0.37 0.51 0.81 1.80 0.30 114.27%
P/EPS 5.91 26.25 5.45 12.97 33.14 358.73 1.79 121.89%
EY 16.93 3.81 18.35 7.71 3.02 0.28 55.76 -54.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.45 0.49 0.52 0.57 0.57 -18.43%

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