[MOBILIA] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -11.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 80,943 69,890 70,115 66,690 65,375 50,638 24,712 121.03%
PBT 14,669 11,143 10,001 7,942 9,097 6,931 3,192 177.18%
Tax -3,505 -2,531 -1,966 -1,372 -1,691 -1,126 -293 425.43%
NP 11,164 8,612 8,035 6,570 7,406 5,805 2,899 146.29%
-
NP to SH 11,164 8,612 8,035 6,570 7,406 5,805 2,899 146.29%
-
Tax Rate 23.89% 22.71% 19.66% 17.28% 18.59% 16.25% 9.18% -
Total Cost 69,779 61,278 62,080 60,120 57,969 44,833 21,813 117.56%
-
Net Worth 55,999 55,999 55,303 47,999 0 0 17,000 121.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,500 3,500 - - - - - -
Div Payout % 31.35% 40.64% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 55,999 55,999 55,303 47,999 0 0 17,000 121.87%
NOSH 700,000 700,000 700,000 400,000 400,000 400,000 340,000 62.05%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.79% 12.32% 11.46% 9.85% 11.33% 11.46% 11.73% -
ROE 19.94% 15.38% 14.53% 13.69% 0.00% 0.00% 17.05% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.56 9.98 10.14 16.67 16.34 12.66 7.27 36.34%
EPS 1.59 1.23 1.16 1.64 1.85 1.45 0.85 51.99%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.12 0.00 0.00 0.05 36.91%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.56 9.98 10.02 9.53 9.34 7.23 3.53 121.00%
EPS 1.59 1.23 1.15 0.94 1.06 0.83 0.41 147.44%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.079 0.0686 0.00 0.00 0.0243 121.78%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 - -
Price 0.19 0.19 0.225 0.475 0.405 0.39 0.00 -
P/RPS 1.64 1.90 2.22 2.85 2.48 3.08 0.00 -
P/EPS 11.91 15.44 19.36 28.92 21.87 26.87 0.00 -
EY 8.39 6.48 5.17 3.46 4.57 3.72 0.00 -
DY 2.63 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.38 2.81 3.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 30/05/22 22/02/22 29/11/21 - - - -
Price 0.19 0.21 0.215 0.22 0.00 0.00 0.00 -
P/RPS 1.64 2.10 2.12 1.32 0.00 0.00 0.00 -
P/EPS 11.91 17.07 18.50 13.39 0.00 0.00 0.00 -
EY 8.39 5.86 5.41 7.47 0.00 0.00 0.00 -
DY 2.63 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.63 2.69 1.83 0.00 0.00 0.00 -

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