[MBL] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -7.24%
YoY- 77.06%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 251,969 273,700 279,370 277,020 337,037 362,553 392,825 -25.64%
PBT 46,784 37,006 31,915 66,071 73,454 76,328 81,095 -30.72%
Tax -13,894 -14,101 -12,786 -13,648 -15,950 -14,910 -15,447 -6.82%
NP 32,890 22,905 19,129 52,423 57,504 61,418 65,648 -36.94%
-
NP to SH 33,048 23,034 19,206 54,120 58,341 62,299 66,024 -36.98%
-
Tax Rate 29.70% 38.10% 40.06% 20.66% 21.71% 19.53% 19.05% -
Total Cost 219,079 250,795 260,241 224,597 279,533 301,135 327,177 -23.48%
-
Net Worth 243,463 232,086 232,086 216,159 211,608 209,333 207,213 11.35%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 243,463 232,086 232,086 216,159 211,608 209,333 207,213 11.35%
NOSH 248,821 248,621 248,621 248,621 248,621 248,621 248,621 0.05%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.05% 8.37% 6.85% 18.92% 17.06% 16.94% 16.71% -
ROE 13.57% 9.92% 8.28% 25.04% 27.57% 29.76% 31.86% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 110.74 120.29 122.78 121.75 148.12 159.34 172.51 -25.60%
EPS 14.52 10.12 8.44 23.79 25.64 27.38 29.00 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 0.95 0.93 0.92 0.91 11.41%
Adjusted Per Share Value based on latest NOSH - 248,621
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 101.26 110.00 112.28 111.33 135.45 145.71 157.87 -25.64%
EPS 13.28 9.26 7.72 21.75 23.45 25.04 26.53 -36.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 0.9327 0.9327 0.8687 0.8504 0.8413 0.8328 11.35%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.455 0.445 0.445 0.495 0.46 0.515 0.455 -
P/RPS 0.41 0.37 0.36 0.41 0.31 0.32 0.26 35.51%
P/EPS 3.13 4.40 5.27 2.08 1.79 1.88 1.57 58.46%
EY 31.92 22.75 18.97 48.05 55.74 53.16 63.73 -36.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.44 0.52 0.49 0.56 0.50 -9.57%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 27/05/24 29/02/24 29/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.445 0.475 0.46 0.47 0.48 0.525 0.52 -
P/RPS 0.40 0.39 0.37 0.39 0.32 0.33 0.30 21.16%
P/EPS 3.06 4.69 5.45 1.98 1.87 1.92 1.79 43.01%
EY 32.64 21.31 18.35 50.61 53.42 52.15 55.76 -30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.45 0.49 0.52 0.57 0.57 -18.43%

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