[MBL] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 89.4%
YoY- 298.0%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 198,854 107,233 60,868 279,370 209,216 134,634 66,538 107.06%
PBT 41,454 21,524 6,574 31,915 14,567 6,655 1,483 815.48%
Tax -8,910 -4,546 -2,484 -12,786 -6,522 -3,438 -1,169 285.86%
NP 32,544 16,978 4,090 19,129 8,045 3,217 314 2087.87%
-
NP to SH 32,461 17,139 4,161 19,205 8,156 3,296 333 2000.49%
-
Tax Rate 21.49% 21.12% 37.79% 40.06% 44.77% 51.66% 78.83% -
Total Cost 166,310 90,255 56,778 260,241 201,171 131,417 66,224 84.44%
-
Net Worth 257,049 243,463 232,086 232,086 216,159 211,608 209,333 14.62%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 257,049 243,463 232,086 232,086 216,159 211,608 209,333 14.62%
NOSH 227,477 248,821 248,621 248,621 248,621 248,621 248,621 -5.73%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 16.37% 15.83% 6.72% 6.85% 3.85% 2.39% 0.47% -
ROE 12.63% 7.04% 1.79% 8.27% 3.77% 1.56% 0.16% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 87.42 47.13 26.75 122.78 91.95 59.17 29.24 107.12%
EPS 14.27 7.53 1.83 8.44 3.59 1.45 0.15 1966.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 1.02 1.02 0.95 0.93 0.92 14.64%
Adjusted Per Share Value based on latest NOSH - 227,329
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 87.47 47.17 26.78 122.89 92.03 59.22 29.27 107.05%
EPS 14.28 7.54 1.83 8.45 3.59 1.45 0.15 1967.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1307 1.071 1.0209 1.0209 0.9509 0.9308 0.9208 14.62%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.42 0.455 0.445 0.445 0.495 0.46 0.515 -
P/RPS 0.48 0.97 1.66 0.36 0.54 0.78 1.76 -57.84%
P/EPS 2.94 6.04 24.33 5.27 13.81 31.76 351.90 -95.84%
EY 33.98 16.55 4.11 18.97 7.24 3.15 0.28 2329.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.44 0.44 0.52 0.49 0.56 -24.08%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 27/05/24 29/02/24 29/11/23 29/08/23 30/05/23 -
Price 0.415 0.445 0.48 0.46 0.465 0.48 0.525 -
P/RPS 0.47 0.94 1.79 0.37 0.51 0.81 1.80 -59.04%
P/EPS 2.91 5.91 26.25 5.45 12.97 33.14 358.73 -95.92%
EY 34.39 16.93 3.81 18.35 7.71 3.02 0.28 2349.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.47 0.45 0.49 0.52 0.57 -24.97%

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