[MBL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -84.72%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 340,864 221,535 140,049 73,267 216,196 132,773 81,860 158.15%
PBT 24,700 11,028 3,727 2,402 15,469 12,475 7,928 112.87%
Tax -6,639 -3,952 -1,714 -714 -4,737 -4,092 -1,735 144.04%
NP 18,061 7,076 2,013 1,688 10,732 8,383 6,193 103.72%
-
NP to SH 17,049 6,541 2,121 1,493 9,771 7,632 5,579 110.15%
-
Tax Rate 26.88% 35.84% 45.99% 29.73% 30.62% 32.80% 21.88% -
Total Cost 322,803 214,459 138,036 71,579 205,464 124,390 75,667 162.34%
-
Net Worth 154,480 145,995 154,338 164,766 155,250 150,490 141,583 5.96%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 154,480 145,995 154,338 164,766 155,250 150,490 141,583 5.96%
NOSH 248,309 224,580 224,580 224,580 224,580 224,540 108,345 73.56%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.30% 3.19% 1.44% 2.30% 4.96% 6.31% 7.57% -
ROE 11.04% 4.48% 1.37% 0.91% 6.29% 5.07% 3.94% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 163.28 106.22 67.15 35.13 104.44 64.41 83.26 56.48%
EPS 8.17 3.14 1.02 0.72 4.73 3.70 5.55 29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.74 0.79 0.75 0.73 1.44 -35.76%
Adjusted Per Share Value based on latest NOSH - 224,580
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 136.99 89.03 56.28 29.45 86.89 53.36 32.90 158.14%
EPS 6.85 2.63 0.85 0.60 3.93 3.07 2.24 110.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.5867 0.6203 0.6622 0.6239 0.6048 0.569 5.96%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.495 0.585 0.605 0.615 0.64 1.30 -
P/RPS 0.21 0.47 0.87 1.72 0.59 0.99 1.56 -73.63%
P/EPS 4.29 15.78 57.52 84.52 13.03 17.29 22.91 -67.16%
EY 23.33 6.34 1.74 1.18 7.68 5.78 4.36 204.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.71 0.79 0.77 0.82 0.88 0.90 -35.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 27/11/20 28/08/20 -
Price 0.40 0.43 0.505 0.605 0.605 0.615 1.47 -
P/RPS 0.24 0.40 0.75 1.72 0.58 0.95 1.77 -73.51%
P/EPS 4.90 13.71 49.66 84.52 12.82 16.61 25.91 -66.95%
EY 20.42 7.29 2.01 1.18 7.80 6.02 3.86 202.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.68 0.77 0.81 0.84 1.02 -34.48%

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