[MBL] YoY Annualized Quarter 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- -97.98%
YoY- -91.79%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 243,472 266,152 387,240 293,068 151,132 131,168 112,600 13.70%
PBT 26,296 5,932 25,000 9,608 10,168 11,436 6,476 26.28%
Tax -9,936 -4,676 -6,824 -2,856 -3,216 -3,664 -2,356 27.08%
NP 16,360 1,256 18,176 6,752 6,952 7,772 4,120 25.81%
-
NP to SH 16,644 1,332 16,232 5,972 5,904 8,388 5,304 20.97%
-
Tax Rate 37.79% 78.83% 27.30% 29.73% 31.63% 32.04% 36.38% -
Total Cost 227,112 264,896 369,064 286,316 144,180 123,396 108,480 13.09%
-
Net Worth 232,086 209,333 146,378 164,766 137,151 125,164 113,433 12.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 10,093 3,980 -
Div Payout % - - - - - 120.34% 75.04% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 232,086 209,333 146,378 164,766 137,151 125,164 113,433 12.66%
NOSH 248,621 248,621 248,309 224,580 107,413 103,000 101,126 16.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.72% 0.47% 4.69% 2.30% 4.60% 5.93% 3.66% -
ROE 7.17% 0.64% 11.09% 3.62% 4.30% 6.70% 4.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 107.00 116.97 166.66 140.52 152.07 129.95 113.16 -0.92%
EPS 7.32 0.60 7.00 2.88 5.88 8.28 5.32 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 4.00 -
NAPS 1.02 0.92 0.63 0.79 1.38 1.24 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 248,621
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 107.10 117.08 170.34 128.92 66.48 57.70 49.53 13.70%
EPS 7.32 0.59 7.14 2.63 2.60 3.69 2.33 20.99%
DPS 0.00 0.00 0.00 0.00 0.00 4.44 1.75 -
NAPS 1.0209 0.9208 0.6439 0.7248 0.6033 0.5506 0.499 12.65%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.445 0.515 0.475 0.605 1.01 1.25 1.10 -
P/RPS 0.42 0.44 0.29 0.43 0.66 0.96 0.97 -13.01%
P/EPS 6.08 87.97 6.80 21.13 17.00 15.04 20.64 -18.41%
EY 16.44 1.14 14.71 4.73 5.88 6.65 4.85 22.54%
DY 0.00 0.00 0.00 0.00 0.00 8.00 3.64 -
P/NAPS 0.44 0.56 0.75 0.77 0.73 1.01 0.96 -12.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 30/05/23 27/05/22 24/06/21 30/06/20 29/05/19 30/05/18 -
Price 0.48 0.525 0.405 0.605 1.30 1.38 1.00 -
P/RPS 0.45 0.45 0.24 0.43 0.85 1.06 0.88 -10.56%
P/EPS 6.56 89.68 5.80 21.13 21.88 16.61 18.76 -16.05%
EY 15.24 1.12 17.25 4.73 4.57 6.02 5.33 19.11%
DY 0.00 0.00 0.00 0.00 0.00 7.25 4.00 -
P/NAPS 0.47 0.57 0.64 0.77 0.94 1.11 0.88 -9.91%

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