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

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 37.51%
YoY- -32.92%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL'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 391,237 364,407 340,864 304,958 274,385 251,680 216,196 48.66%
PBT 35,269 28,548 24,700 14,022 11,268 15,329 15,469 73.49%
Tax -7,860 -7,631 -6,639 -4,597 -4,716 -4,647 -4,737 40.28%
NP 27,409 20,917 18,061 9,425 6,552 10,682 10,732 87.16%
-
NP to SH 25,908 19,615 17,050 8,681 6,313 9,788 9,771 91.91%
-
Tax Rate 22.29% 26.73% 26.88% 32.78% 41.85% 30.32% 30.62% -
Total Cost 363,828 343,490 322,803 295,533 267,833 240,998 205,464 46.51%
-
Net Worth 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
NOSH 248,619 248,309 248,309 224,580 224,580 224,580 224,580 7.03%
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 7.01% 5.74% 5.30% 3.09% 2.39% 4.24% 4.96% -
ROE 16.98% 13.40% 11.04% 5.95% 4.09% 5.94% 6.29% -
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 171.82 156.84 163.28 146.22 131.56 120.67 104.44 39.48%
EPS 11.38 8.44 8.17 4.16 3.03 4.69 4.72 80.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.74 0.70 0.74 0.79 0.75 -7.26%
Adjusted Per Share Value based on latest NOSH - 224,580
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 157.24 146.45 136.99 122.56 110.27 101.15 86.89 48.66%
EPS 10.41 7.88 6.85 3.49 2.54 3.93 3.93 91.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6131 0.5883 0.6208 0.5867 0.6203 0.6622 0.6239 -1.16%
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 31/12/20 -
Price 0.375 0.475 0.35 0.495 0.585 0.605 0.615 -
P/RPS 0.22 0.30 0.21 0.34 0.44 0.50 0.59 -48.28%
P/EPS 3.30 5.63 4.29 11.89 19.33 12.89 13.03 -60.07%
EY 30.34 17.77 23.34 8.41 5.17 7.76 7.68 150.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.47 0.71 0.79 0.77 0.82 -22.50%
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 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 -
Price 0.36 0.405 0.40 0.43 0.505 0.605 0.605 -
P/RPS 0.21 0.26 0.24 0.29 0.38 0.50 0.58 -49.29%
P/EPS 3.16 4.80 4.90 10.33 16.68 12.89 12.82 -60.78%
EY 31.60 20.84 20.42 9.68 5.99 7.76 7.80 154.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.54 0.61 0.68 0.77 0.81 -23.74%

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