[MBL] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -61.38%
YoY- 171.8%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 67,804 134,599 93,612 96,810 119,329 81,486 66,782 1.01%
PBT 51,506 15,293 8,046 6,250 13,672 7,301 1,325 1039.89%
Tax -7,126 -5,386 -1,229 -1,706 -2,687 -2,238 -1,000 268.98%
NP 44,380 9,907 6,817 4,544 10,985 5,063 325 2528.12%
-
NP to SH 45,966 9,079 6,921 4,058 10,508 4,421 628 1636.15%
-
Tax Rate 13.84% 35.22% 15.27% 27.30% 19.65% 30.65% 75.47% -
Total Cost 23,424 124,692 86,795 92,266 108,344 76,423 66,457 -50.00%
-
Net Worth 207,213 161,671 152,563 146,378 154,480 145,995 154,338 21.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 207,213 161,671 152,563 146,378 154,480 145,995 154,338 21.63%
NOSH 248,621 248,619 248,619 248,309 248,309 224,580 224,580 6.99%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 65.45% 7.36% 7.28% 4.69% 9.21% 6.21% 0.49% -
ROE 22.18% 5.62% 4.54% 2.77% 6.80% 3.03% 0.41% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 29.78 59.11 41.11 41.67 57.16 39.07 32.02 -4.70%
EPS 20.19 3.98 3.04 1.75 5.03 2.12 0.30 1541.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.71 0.67 0.63 0.74 0.70 0.74 14.73%
Adjusted Per Share Value based on latest NOSH - 248,309
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.27 54.14 37.65 38.94 48.00 32.78 26.86 1.01%
EPS 18.49 3.65 2.78 1.63 4.23 1.78 0.25 1648.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8334 0.6503 0.6136 0.5888 0.6213 0.5872 0.6208 21.62%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.455 0.35 0.375 0.475 0.35 0.495 0.585 -
P/RPS 1.53 0.59 0.91 1.14 0.61 1.27 1.83 -11.22%
P/EPS 2.25 8.78 12.34 27.20 6.95 23.35 194.28 -94.83%
EY 44.37 11.39 8.11 3.68 14.38 4.28 0.51 1847.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.56 0.75 0.47 0.71 0.79 -26.22%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 -
Price 0.52 0.435 0.36 0.405 0.40 0.43 0.505 -
P/RPS 1.75 0.74 0.88 0.97 0.70 1.10 1.58 7.03%
P/EPS 2.58 10.91 11.84 23.19 7.95 20.29 167.72 -93.76%
EY 38.82 9.17 8.44 4.31 12.58 4.93 0.60 1499.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.54 0.64 0.54 0.61 0.68 -11.06%

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