[MBL] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 35.28%
YoY- 417.63%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 214,466 269,268 380,844 280,098 163,720 144,126 130,690 8.59%
PBT 43,048 13,310 28,592 7,454 15,856 20,704 9,582 28.42%
Tax -9,092 -6,876 -5,870 -3,428 -3,470 -6,828 -3,278 18.51%
NP 33,956 6,434 22,722 4,026 12,386 13,876 6,304 32.36%
-
NP to SH 34,278 6,592 21,958 4,242 11,158 14,528 7,642 28.39%
-
Tax Rate 21.12% 51.66% 20.53% 45.99% 21.88% 32.98% 34.21% -
Total Cost 180,510 262,834 358,122 276,072 151,334 130,250 124,386 6.39%
-
Net Worth 243,463 211,608 152,563 154,338 141,583 127,959 114,407 13.40%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 9,139 - -
Div Payout % - - - - - 62.91% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 243,463 211,608 152,563 154,338 141,583 127,959 114,407 13.40%
NOSH 248,821 248,621 248,619 224,580 108,345 103,924 101,126 16.17%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.83% 2.39% 5.97% 1.44% 7.57% 9.63% 4.82% -
ROE 14.08% 3.12% 14.39% 2.75% 7.88% 11.35% 6.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 94.26 118.34 167.25 134.30 166.51 141.92 131.37 -5.37%
EPS 15.06 2.90 9.56 2.04 11.10 14.30 7.68 11.86%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 1.07 0.93 0.67 0.74 1.44 1.26 1.15 -1.19%
Adjusted Per Share Value based on latest NOSH - 248,619
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 94.34 118.45 167.53 123.21 72.02 63.40 57.49 8.59%
EPS 15.08 2.90 9.66 1.87 4.91 6.39 3.36 28.40%
DPS 0.00 0.00 0.00 0.00 0.00 4.02 0.00 -
NAPS 1.071 0.9308 0.6711 0.6789 0.6228 0.5629 0.5033 13.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.455 0.46 0.375 0.585 1.30 1.25 0.99 -
P/RPS 0.48 0.39 0.22 0.44 0.78 0.88 0.75 -7.16%
P/EPS 3.02 15.88 3.89 28.76 11.46 8.74 12.89 -21.46%
EY 33.11 6.30 25.71 3.48 8.73 11.44 7.76 27.32%
DY 0.00 0.00 0.00 0.00 0.00 7.20 0.00 -
P/NAPS 0.43 0.49 0.56 0.79 0.90 0.99 0.86 -10.90%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 29/08/22 29/09/21 28/08/20 28/08/19 28/08/18 -
Price 0.445 0.48 0.36 0.505 1.47 1.19 1.20 -
P/RPS 0.47 0.41 0.22 0.38 0.88 0.84 0.91 -10.41%
P/EPS 2.95 16.57 3.73 24.83 12.95 8.32 15.62 -24.23%
EY 33.85 6.04 26.79 4.03 7.72 12.02 6.40 31.96%
DY 0.00 0.00 0.00 0.00 0.00 7.56 0.00 -
P/NAPS 0.42 0.52 0.54 0.68 1.02 0.94 1.04 -14.01%

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