[MBL] YoY Annualized Quarter 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- 105.59%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 278,954 433,361 295,380 177,030 161,357 141,629 190,660 6.54%
PBT 19,422 39,452 14,704 16,633 27,325 17,532 17,978 1.29%
Tax -8,696 -11,094 -5,269 -5,456 -8,833 -5,660 -5,132 9.18%
NP 10,726 28,357 9,434 11,177 18,492 11,872 12,846 -2.95%
-
NP to SH 10,874 26,744 8,721 10,176 18,846 12,504 11,554 -1.00%
-
Tax Rate 44.77% 28.12% 35.83% 32.80% 32.33% 32.28% 28.55% -
Total Cost 268,228 405,004 285,945 165,853 142,865 129,757 177,813 7.08%
-
Net Worth 216,159 161,671 145,995 150,490 134,222 120,376 104,960 12.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 6,055 - - -
Div Payout % - - - - 32.13% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 216,159 161,671 145,995 150,490 134,222 120,376 104,960 12.78%
NOSH 248,621 248,619 224,580 224,540 106,693 101,126 92,000 18.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.85% 6.54% 3.19% 6.31% 11.46% 8.38% 6.74% -
ROE 5.03% 16.54% 5.97% 6.76% 14.04% 10.39% 11.01% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 122.60 190.32 141.62 85.87 159.89 142.36 208.90 -8.49%
EPS 4.79 11.63 4.19 4.93 18.67 12.57 12.67 -14.95%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.95 0.71 0.70 0.73 1.33 1.21 1.15 -3.13%
Adjusted Per Share Value based on latest NOSH - 224,580
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 112.11 174.17 118.71 71.15 64.85 56.92 76.63 6.54%
EPS 4.37 10.75 3.51 4.09 7.57 5.03 4.64 -0.99%
DPS 0.00 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 0.8687 0.6498 0.5867 0.6048 0.5394 0.4838 0.4218 12.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.495 0.35 0.495 0.64 1.18 1.14 1.13 -
P/RPS 0.40 0.18 0.35 0.75 0.74 0.80 0.54 -4.87%
P/EPS 10.36 2.98 11.84 12.97 6.32 9.07 8.93 2.50%
EY 9.66 33.56 8.45 7.71 15.83 11.03 11.20 -2.43%
DY 0.00 0.00 0.00 0.00 5.08 0.00 0.00 -
P/NAPS 0.52 0.49 0.71 0.88 0.89 0.94 0.98 -10.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 27/11/20 29/11/19 23/11/18 28/11/17 -
Price 0.465 0.435 0.43 0.615 1.34 1.03 1.36 -
P/RPS 0.38 0.23 0.30 0.72 0.84 0.72 0.65 -8.55%
P/EPS 9.73 3.70 10.28 12.46 7.18 8.19 10.74 -1.63%
EY 10.28 27.00 9.72 8.03 13.94 12.20 9.31 1.66%
DY 0.00 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.49 0.61 0.61 0.84 1.01 0.85 1.18 -13.61%

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