[MBL] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -84.72%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 60,868 66,538 96,810 73,267 37,783 32,792 28,150 13.70%
PBT 6,574 1,483 6,250 2,402 2,542 2,859 1,619 26.28%
Tax -2,484 -1,169 -1,706 -714 -804 -916 -589 27.08%
NP 4,090 314 4,544 1,688 1,738 1,943 1,030 25.81%
-
NP to SH 4,161 333 4,058 1,493 1,476 2,097 1,326 20.97%
-
Tax Rate 37.79% 78.83% 27.30% 29.73% 31.63% 32.04% 36.38% -
Total Cost 56,778 66,224 92,266 71,579 36,045 30,849 27,120 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 - - - - - 2,523 995 -
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 1.79% 0.16% 2.77% 0.91% 1.08% 1.68% 1.17% -
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 26.75 29.24 41.67 35.13 38.02 32.49 28.29 -0.92%
EPS 1.83 0.15 1.75 0.72 1.47 2.07 1.33 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 1.00 -
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 - 224,580
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 26.78 29.27 42.59 32.23 16.62 14.42 12.38 13.70%
EPS 1.83 0.15 1.79 0.66 0.65 0.92 0.58 21.08%
DPS 0.00 0.00 0.00 0.00 0.00 1.11 0.44 -
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 1.66 1.76 1.14 1.72 2.66 3.85 3.89 -13.22%
P/EPS 24.33 351.90 27.20 84.52 68.01 60.17 82.54 -18.40%
EY 4.11 0.28 3.68 1.18 1.47 1.66 1.21 22.58%
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.91 -
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 1.79 1.80 0.97 1.72 3.42 4.25 3.53 -10.69%
P/EPS 26.25 358.73 23.19 84.52 87.53 66.43 75.04 -16.04%
EY 3.81 0.28 4.31 1.18 1.14 1.51 1.33 19.15%
DY 0.00 0.00 0.00 0.00 0.00 1.81 1.00 -
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