[MBL] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 28.03%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 221,535 140,049 73,267 216,196 132,773 81,860 37,783 224.81%
PBT 11,028 3,727 2,402 15,469 12,475 7,928 2,542 165.76%
Tax -3,952 -1,714 -714 -4,737 -4,092 -1,735 -804 188.81%
NP 7,076 2,013 1,688 10,732 8,383 6,193 1,738 154.75%
-
NP to SH 6,541 2,121 1,493 9,771 7,632 5,579 1,476 169.55%
-
Tax Rate 35.84% 45.99% 29.73% 30.62% 32.80% 21.88% 31.63% -
Total Cost 214,459 138,036 71,579 205,464 124,390 75,667 36,045 227.99%
-
Net Worth 145,995 154,338 164,766 155,250 150,490 141,583 137,151 4.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 145,995 154,338 164,766 155,250 150,490 141,583 137,151 4.25%
NOSH 224,580 224,580 224,580 224,580 224,540 108,345 107,413 63.43%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.19% 1.44% 2.30% 4.96% 6.31% 7.57% 4.60% -
ROE 4.48% 1.37% 0.91% 6.29% 5.07% 3.94% 1.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 106.22 67.15 35.13 104.44 64.41 83.26 38.02 98.24%
EPS 3.14 1.02 0.72 4.73 3.70 5.55 1.47 65.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.74 0.79 0.75 0.73 1.44 1.38 -36.37%
Adjusted Per Share Value based on latest NOSH - 224,580
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 89.11 56.33 29.47 86.96 53.40 32.93 15.20 224.77%
EPS 2.63 0.85 0.60 3.93 3.07 2.24 0.59 170.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5872 0.6208 0.6627 0.6244 0.6053 0.5695 0.5516 4.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.495 0.585 0.605 0.615 0.64 1.30 1.01 -
P/RPS 0.47 0.87 1.72 0.59 0.99 1.56 2.66 -68.47%
P/EPS 15.78 57.52 84.52 13.03 17.29 22.91 68.01 -62.20%
EY 6.34 1.74 1.18 7.68 5.78 4.36 1.47 164.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.77 0.82 0.88 0.90 0.73 -1.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 29/09/21 24/06/21 31/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.43 0.505 0.605 0.605 0.615 1.47 1.30 -
P/RPS 0.40 0.75 1.72 0.58 0.95 1.77 3.42 -76.05%
P/EPS 13.71 49.66 84.52 12.82 16.61 25.91 87.53 -70.91%
EY 7.29 2.01 1.18 7.80 6.02 3.86 1.14 244.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.77 0.81 0.84 1.02 0.94 -25.02%

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