[MBL] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -5.64%
YoY- 217.61%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 279,370 277,020 337,037 362,553 392,825 444,350 391,237 -20.06%
PBT 31,915 66,071 73,454 76,328 81,095 43,261 35,269 -6.42%
Tax -12,786 -13,648 -15,950 -14,910 -15,447 -11,008 -7,860 38.19%
NP 19,129 52,423 57,504 61,418 65,648 32,253 27,409 -21.26%
-
NP to SH 19,206 54,120 58,341 62,299 66,024 30,566 25,908 -18.04%
-
Tax Rate 40.06% 20.66% 21.71% 19.53% 19.05% 25.45% 22.29% -
Total Cost 260,241 224,597 279,533 301,135 327,177 412,097 363,828 -19.97%
-
Net Worth 232,086 216,159 211,608 209,333 207,213 161,671 152,563 32.17%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 232,086 216,159 211,608 209,333 207,213 161,671 152,563 32.17%
NOSH 248,621 248,621 248,621 248,621 248,621 248,619 248,619 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.85% 18.92% 17.06% 16.94% 16.71% 7.26% 7.01% -
ROE 8.28% 25.04% 27.57% 29.76% 31.86% 18.91% 16.98% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 122.78 121.75 148.12 159.34 172.51 195.14 171.82 -20.02%
EPS 8.44 23.79 25.64 27.38 29.00 13.42 11.38 -18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.95 0.93 0.92 0.91 0.71 0.67 32.23%
Adjusted Per Share Value based on latest NOSH - 248,621
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 122.89 121.86 148.26 159.48 172.80 195.47 172.10 -20.06%
EPS 8.45 23.81 25.66 27.40 29.04 13.45 11.40 -18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0209 0.9509 0.9308 0.9208 0.9115 0.7112 0.6711 32.16%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.445 0.495 0.46 0.515 0.455 0.35 0.375 -
P/RPS 0.36 0.41 0.31 0.32 0.26 0.18 0.22 38.73%
P/EPS 5.27 2.08 1.79 1.88 1.57 2.61 3.30 36.50%
EY 18.97 48.05 55.74 53.16 63.73 38.35 30.34 -26.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.49 0.56 0.50 0.49 0.56 -14.81%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.46 0.47 0.48 0.525 0.52 0.435 0.36 -
P/RPS 0.37 0.39 0.32 0.33 0.30 0.22 0.21 45.72%
P/EPS 5.45 1.98 1.87 1.92 1.79 3.24 3.16 43.67%
EY 18.35 50.61 53.42 52.15 55.76 30.86 31.60 -30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.52 0.57 0.57 0.61 0.54 -11.41%

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