[MOBILIA] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 29.63%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 75,411 84,951 97,646 80,943 69,890 70,115 66,690 8.54%
PBT 12,496 15,937 19,780 14,669 11,143 10,001 7,942 35.31%
Tax -3,138 -4,174 -4,673 -3,505 -2,531 -1,966 -1,372 73.68%
NP 9,358 11,763 15,107 11,164 8,612 8,035 6,570 26.62%
-
NP to SH 9,358 11,763 15,107 11,164 8,612 8,035 6,570 26.62%
-
Tax Rate 25.11% 26.19% 23.62% 23.89% 22.71% 19.66% 17.28% -
Total Cost 66,053 73,188 82,539 69,779 61,278 62,080 60,120 6.48%
-
Net Worth 63,000 63,000 63,000 55,999 55,999 55,303 47,999 19.89%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 3,500 3,500 3,500 3,500 - - -
Div Payout % - 29.75% 23.17% 31.35% 40.64% - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 63,000 63,000 63,000 55,999 55,999 55,303 47,999 19.89%
NOSH 700,000 700,000 700,000 700,000 700,000 700,000 400,000 45.26%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.41% 13.85% 15.47% 13.79% 12.32% 11.46% 9.85% -
ROE 14.85% 18.67% 23.98% 19.94% 15.38% 14.53% 13.69% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.77 12.14 13.95 11.56 9.98 10.14 16.67 -25.28%
EPS 1.34 1.68 2.16 1.59 1.23 1.16 1.64 -12.61%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.12 -17.46%
Adjusted Per Share Value based on latest NOSH - 700,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.77 12.14 13.95 11.56 9.98 10.02 9.53 8.50%
EPS 1.34 1.68 2.16 1.59 1.23 1.15 0.94 26.69%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.079 0.0686 19.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.18 0.215 0.185 0.19 0.19 0.225 0.475 -
P/RPS 1.67 1.77 1.33 1.64 1.90 2.22 2.85 -29.99%
P/EPS 13.46 12.79 8.57 11.91 15.44 19.36 28.92 -39.97%
EY 7.43 7.82 11.67 8.39 6.48 5.17 3.46 66.52%
DY 0.00 2.33 2.70 2.63 2.63 0.00 0.00 -
P/NAPS 2.00 2.39 2.06 2.38 2.38 2.81 3.96 -36.60%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 22/02/23 23/11/22 17/08/22 30/05/22 22/02/22 29/11/21 -
Price 0.17 0.19 0.19 0.19 0.21 0.215 0.22 -
P/RPS 1.58 1.57 1.36 1.64 2.10 2.12 1.32 12.74%
P/EPS 12.72 11.31 8.80 11.91 17.07 18.50 13.39 -3.36%
EY 7.86 8.84 11.36 8.39 5.86 5.41 7.47 3.45%
DY 0.00 2.63 2.63 2.63 2.38 0.00 0.00 -
P/NAPS 1.89 2.11 2.11 2.38 2.63 2.69 1.83 2.17%

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