[MOBILIA] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -22.14%
YoY- 46.4%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 71,153 66,933 75,411 84,951 97,646 80,943 69,890 1.20%
PBT 7,637 8,551 12,496 15,937 19,780 14,669 11,143 -22.24%
Tax -1,987 -2,140 -3,138 -4,174 -4,673 -3,505 -2,531 -14.88%
NP 5,650 6,411 9,358 11,763 15,107 11,164 8,612 -24.47%
-
NP to SH 5,650 6,411 9,358 11,763 15,107 11,164 8,612 -24.47%
-
Tax Rate 26.02% 25.03% 25.11% 26.19% 23.62% 23.89% 22.71% -
Total Cost 65,503 60,522 66,053 73,188 82,539 69,779 61,278 4.54%
-
Net Worth 63,000 63,000 63,000 63,000 63,000 55,999 55,999 8.16%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 3,500 3,500 3,500 3,500 -
Div Payout % - - - 29.75% 23.17% 31.35% 40.64% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 63,000 63,000 63,000 63,000 63,000 55,999 55,999 8.16%
NOSH 700,000 700,000 700,000 700,000 700,000 700,000 700,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.94% 9.58% 12.41% 13.85% 15.47% 13.79% 12.32% -
ROE 8.97% 10.18% 14.85% 18.67% 23.98% 19.94% 15.38% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.16 9.56 10.77 12.14 13.95 11.56 9.98 1.19%
EPS 0.81 0.92 1.34 1.68 2.16 1.59 1.23 -24.28%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 700,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.22 9.62 10.83 12.21 14.03 11.63 10.04 1.19%
EPS 0.81 0.92 1.34 1.69 2.17 1.60 1.24 -24.69%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.0905 0.0905 0.0905 0.0905 0.0905 0.0805 0.0805 8.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.165 0.175 0.18 0.215 0.185 0.19 0.19 -
P/RPS 1.62 1.83 1.67 1.77 1.33 1.64 1.90 -10.07%
P/EPS 20.44 19.11 13.46 12.79 8.57 11.91 15.44 20.54%
EY 4.89 5.23 7.43 7.82 11.67 8.39 6.48 -17.09%
DY 0.00 0.00 0.00 2.33 2.70 2.63 2.63 -
P/NAPS 1.83 1.94 2.00 2.39 2.06 2.38 2.38 -16.05%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 26/05/23 22/02/23 23/11/22 17/08/22 30/05/22 -
Price 0.17 0.17 0.17 0.19 0.19 0.19 0.21 -
P/RPS 1.67 1.78 1.58 1.57 1.36 1.64 2.10 -14.15%
P/EPS 21.06 18.56 12.72 11.31 8.80 11.91 17.07 15.01%
EY 4.75 5.39 7.86 8.84 11.36 8.39 5.86 -13.05%
DY 0.00 0.00 0.00 2.63 2.63 2.63 2.38 -
P/NAPS 1.89 1.89 1.89 2.11 2.11 2.38 2.63 -19.75%

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