[MOBILIA] QoQ TTM Result on 30-Jun-2024 [#2]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 27.67%
YoY- 103.4%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 104,900 98,797 90,709 82,244 71,153 66,933 75,411 24.53%
PBT 17,530 16,428 12,864 10,278 7,637 8,551 12,496 25.23%
Tax -3,704 -3,388 -2,650 -2,050 -1,987 -2,140 -3,138 11.65%
NP 13,826 13,040 10,214 8,228 5,650 6,411 9,358 29.62%
-
NP to SH 13,826 13,040 10,214 8,228 5,650 6,411 9,358 29.62%
-
Tax Rate 21.13% 20.62% 20.60% 19.95% 26.02% 25.03% 25.11% -
Total Cost 91,074 85,757 80,495 74,016 65,503 60,522 66,053 23.80%
-
Net Worth 76,560 70,000 70,000 70,000 63,000 63,000 63,000 13.83%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 3,500 3,500 3,500 - - - - -
Div Payout % 25.31% 26.84% 34.27% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 76,560 70,000 70,000 70,000 63,000 63,000 63,000 13.83%
NOSH 696,000 700,000 700,000 700,000 700,000 700,000 700,000 -0.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.18% 13.20% 11.26% 10.00% 7.94% 9.58% 12.41% -
ROE 18.06% 18.63% 14.59% 11.75% 8.97% 10.18% 14.85% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.07 14.11 12.96 11.75 10.16 9.56 10.77 25.02%
EPS 1.99 1.86 1.46 1.18 0.81 0.92 1.34 30.07%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.09 0.09 0.09 14.27%
Adjusted Per Share Value based on latest NOSH - 700,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.07 14.19 13.03 11.82 10.22 9.62 10.83 24.56%
EPS 1.99 1.87 1.47 1.18 0.81 0.92 1.34 30.07%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1006 0.1006 0.1006 0.0905 0.0905 0.0905 13.85%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.16 0.19 0.165 0.16 0.165 0.175 0.18 -
P/RPS 1.06 1.35 1.27 1.36 1.62 1.83 1.67 -26.08%
P/EPS 8.05 10.20 11.31 13.61 20.44 19.11 13.46 -28.94%
EY 12.42 9.80 8.84 7.35 4.89 5.23 7.43 40.71%
DY 3.13 2.63 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.90 1.65 1.60 1.83 1.94 2.00 -19.24%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 29/05/24 28/02/24 28/11/23 25/08/23 26/05/23 -
Price 0.15 0.165 0.185 0.165 0.17 0.17 0.17 -
P/RPS 1.00 1.17 1.43 1.40 1.67 1.78 1.58 -26.22%
P/EPS 7.55 8.86 12.68 14.04 21.06 18.56 12.72 -29.30%
EY 13.24 11.29 7.89 7.12 4.75 5.39 7.86 41.43%
DY 3.33 3.03 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.65 1.85 1.65 1.89 1.89 1.89 -19.65%

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