[MBL] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 42.06%
YoY- -61.98%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 134,634 190,422 140,049 81,860 72,063 65,345 93,485 6.26%
PBT 6,655 14,296 3,727 7,928 10,352 4,791 8,328 -3.66%
Tax -3,438 -2,935 -1,714 -1,735 -3,414 -1,639 -2,554 5.07%
NP 3,217 11,361 2,013 6,193 6,938 3,152 5,774 -9.28%
-
NP to SH 3,296 10,979 2,121 5,579 7,264 3,821 5,333 -7.70%
-
Tax Rate 51.66% 20.53% 45.99% 21.88% 32.98% 34.21% 30.67% -
Total Cost 131,417 179,061 138,036 75,667 65,125 62,193 87,711 6.96%
-
Net Worth 211,608 152,563 154,338 141,583 127,959 114,407 101,309 13.05%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 4,569 - - -
Div Payout % - - - - 62.91% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 211,608 152,563 154,338 141,583 127,959 114,407 101,309 13.05%
NOSH 248,621 248,619 224,580 108,345 103,924 101,126 92,000 18.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.39% 5.97% 1.44% 7.57% 9.63% 4.82% 6.18% -
ROE 1.56% 7.20% 1.37% 3.94% 5.68% 3.34% 5.26% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 59.17 83.63 67.15 83.26 70.96 65.68 102.43 -8.73%
EPS 1.45 4.78 1.02 5.55 7.15 3.84 5.85 -20.73%
DPS 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.93 0.67 0.74 1.44 1.26 1.15 1.11 -2.90%
Adjusted Per Share Value based on latest NOSH - 224,580
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 54.15 76.59 56.33 32.93 28.98 26.28 37.60 6.26%
EPS 1.33 4.42 0.85 2.24 2.92 1.54 2.15 -7.68%
DPS 0.00 0.00 0.00 0.00 1.84 0.00 0.00 -
NAPS 0.8511 0.6136 0.6208 0.5695 0.5147 0.4602 0.4075 13.05%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.46 0.375 0.585 1.30 1.25 0.99 1.03 -
P/RPS 0.78 0.45 0.87 1.56 1.76 1.51 1.01 -4.21%
P/EPS 31.76 7.78 57.52 22.91 17.48 25.78 17.63 10.30%
EY 3.15 12.86 1.74 4.36 5.72 3.88 5.67 -9.32%
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.49 0.56 0.79 0.90 0.99 0.86 0.93 -10.12%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 29/09/21 28/08/20 28/08/19 28/08/18 28/08/17 -
Price 0.48 0.36 0.505 1.47 1.19 1.20 1.03 -
P/RPS 0.81 0.43 0.75 1.77 1.68 1.83 1.01 -3.60%
P/EPS 33.14 7.47 49.66 25.91 16.64 31.24 17.63 11.08%
EY 3.02 13.39 2.01 3.86 6.01 3.20 5.67 -9.96%
DY 0.00 0.00 0.00 0.00 3.78 0.00 0.00 -
P/NAPS 0.52 0.54 0.68 1.02 0.94 1.04 0.93 -9.23%

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