[MBL] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 96.41%
YoY- 74.5%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 444,350 391,237 364,407 340,864 304,958 274,385 251,680 46.02%
PBT 43,261 35,269 28,548 24,700 14,022 11,268 15,329 99.57%
Tax -11,008 -7,860 -7,631 -6,639 -4,597 -4,716 -4,647 77.60%
NP 32,253 27,409 20,917 18,061 9,425 6,552 10,682 108.76%
-
NP to SH 30,566 25,908 19,615 17,050 8,681 6,313 9,788 113.49%
-
Tax Rate 25.45% 22.29% 26.73% 26.88% 32.78% 41.85% 30.32% -
Total Cost 412,097 363,828 343,490 322,803 295,533 267,833 240,998 42.94%
-
Net Worth 161,671 152,563 146,378 154,480 145,995 154,338 164,766 -1.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 161,671 152,563 146,378 154,480 145,995 154,338 164,766 -1.25%
NOSH 248,619 248,619 248,309 248,309 224,580 224,580 224,580 7.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.26% 7.01% 5.74% 5.30% 3.09% 2.39% 4.24% -
ROE 18.91% 16.98% 13.40% 11.04% 5.95% 4.09% 5.94% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 195.14 171.82 156.84 163.28 146.22 131.56 120.67 37.73%
EPS 13.42 11.38 8.44 8.17 4.16 3.03 4.69 101.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.63 0.74 0.70 0.74 0.79 -6.86%
Adjusted Per Share Value based on latest NOSH - 248,309
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 178.58 157.24 146.45 136.99 122.56 110.27 101.15 46.02%
EPS 12.28 10.41 7.88 6.85 3.49 2.54 3.93 113.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6498 0.6131 0.5883 0.6208 0.5867 0.6203 0.6622 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.35 0.375 0.475 0.35 0.495 0.585 0.605 -
P/RPS 0.18 0.22 0.30 0.21 0.34 0.44 0.50 -49.36%
P/EPS 2.61 3.30 5.63 4.29 11.89 19.33 12.89 -65.48%
EY 38.35 30.34 17.77 23.34 8.41 5.17 7.76 189.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.75 0.47 0.71 0.79 0.77 -25.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 -
Price 0.435 0.36 0.405 0.40 0.43 0.505 0.605 -
P/RPS 0.22 0.21 0.26 0.24 0.29 0.38 0.50 -42.12%
P/EPS 3.24 3.16 4.80 4.90 10.33 16.68 12.89 -60.13%
EY 30.86 31.60 20.84 20.42 9.68 5.99 7.76 150.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.64 0.54 0.61 0.68 0.77 -14.37%

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