[MBL] QoQ 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- -30.2%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 119,329 81,486 66,782 73,267 83,423 50,913 44,077 93.89%
PBT 13,672 7,301 1,325 2,402 2,994 4,547 5,386 85.76%
Tax -2,687 -2,238 -1,000 -714 -645 -2,357 -931 102.32%
NP 10,985 5,063 325 1,688 2,349 2,190 4,455 82.21%
-
NP to SH 10,508 4,421 628 1,493 2,139 2,053 4,103 86.86%
-
Tax Rate 19.65% 30.65% 75.47% 29.73% 21.54% 51.84% 17.29% -
Total Cost 108,344 76,423 66,457 71,579 81,074 48,723 39,622 95.18%
-
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 9.21% 6.21% 0.49% 2.30% 2.82% 4.30% 10.11% -
ROE 6.80% 3.03% 0.41% 0.91% 1.38% 1.36% 2.90% -
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 57.16 39.07 32.02 35.13 40.30 24.70 44.83 17.53%
EPS 5.03 2.12 0.30 0.72 1.03 1.00 4.17 13.27%
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 47.96 32.75 26.84 29.45 33.53 20.46 17.71 93.93%
EPS 4.22 1.78 0.25 0.60 0.86 0.83 1.65 86.69%
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 0.61 1.27 1.83 1.72 1.53 2.59 2.90 -64.53%
P/EPS 6.95 23.35 194.28 84.52 59.52 64.27 31.15 -63.11%
EY 14.38 4.28 0.51 1.18 1.68 1.56 3.21 171.00%
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 0.70 1.10 1.58 1.72 1.50 2.49 3.28 -64.18%
P/EPS 7.95 20.29 167.72 84.52 58.55 61.76 35.23 -62.83%
EY 12.58 4.93 0.60 1.18 1.71 1.62 2.84 168.98%
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