[MBL] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 31.18%
YoY- 105.36%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 91,621 74,582 134,599 81,486 50,913 48,955 40,877 14.38%
PBT 19,930 7,910 15,293 7,301 4,547 10,142 8,355 15.57%
Tax -4,364 -3,084 -5,386 -2,238 -2,357 -3,211 -2,606 8.96%
NP 15,566 4,826 9,907 5,063 2,190 6,931 5,749 18.04%
-
NP to SH 15,322 4,858 9,079 4,421 2,053 6,871 5,555 18.40%
-
Tax Rate 21.90% 38.99% 35.22% 30.65% 51.84% 31.66% 31.19% -
Total Cost 76,055 69,756 124,692 76,423 48,723 42,024 35,128 13.72%
-
Net Worth 256,882 216,159 161,671 145,995 150,490 134,222 120,376 13.45%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 256,882 216,159 161,671 145,995 150,490 134,222 120,376 13.45%
NOSH 227,329 248,621 248,619 224,580 224,540 106,693 101,126 14.44%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.99% 6.47% 7.36% 6.21% 4.30% 14.16% 14.06% -
ROE 5.96% 2.25% 5.62% 3.03% 1.36% 5.12% 4.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 40.30 32.78 59.11 39.07 24.70 48.51 41.09 -0.32%
EPS 6.74 2.13 3.98 2.12 1.00 6.81 5.59 3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.95 0.71 0.70 0.73 1.33 1.21 -1.13%
Adjusted Per Share Value based on latest NOSH - 248,619
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 40.30 32.81 59.21 35.84 22.40 21.53 17.98 14.38%
EPS 6.74 2.14 3.99 1.94 0.90 3.02 2.44 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.9509 0.7112 0.6422 0.662 0.5904 0.5295 13.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.42 0.495 0.35 0.495 0.64 1.18 1.14 -
P/RPS 1.04 1.51 0.59 1.27 2.59 2.43 2.77 -15.05%
P/EPS 6.23 23.18 8.78 23.35 64.27 17.33 20.42 -17.93%
EY 16.05 4.31 11.39 4.28 1.56 5.77 4.90 21.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.49 0.71 0.88 0.89 0.94 -14.38%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 29/11/22 29/11/21 27/11/20 29/11/19 23/11/18 -
Price 0.415 0.465 0.435 0.43 0.615 1.34 1.03 -
P/RPS 1.03 1.42 0.74 1.10 2.49 2.76 2.51 -13.78%
P/EPS 6.16 21.78 10.91 20.29 61.76 19.68 18.45 -16.69%
EY 16.24 4.59 9.17 4.93 1.62 5.08 5.42 20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.61 0.61 0.84 1.01 0.85 -12.93%

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