[MBL] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 137.68%
YoY- 391.26%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 70,154 67,804 119,329 83,423 48,907 51,293 41,299 9.22%
PBT 17,350 51,506 13,672 2,994 8,714 5,787 2,344 39.58%
Tax -6,264 -7,126 -2,687 -645 -2,210 -2,023 -1,173 32.19%
NP 11,086 44,380 10,985 2,349 6,504 3,764 1,171 45.42%
-
NP to SH 11,052 45,966 10,508 2,139 5,310 3,617 848 53.37%
-
Tax Rate 36.10% 13.84% 19.65% 21.54% 25.36% 34.96% 50.04% -
Total Cost 59,068 23,424 108,344 81,074 42,403 47,529 40,128 6.65%
-
Net Worth 232,086 207,213 154,480 155,250 138,941 123,597 103,135 14.46%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 1,993 1,825 -
Div Payout % - - - - - 55.11% 215.26% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 232,086 207,213 154,480 155,250 138,941 123,597 103,135 14.46%
NOSH 248,621 248,621 248,309 224,580 107,213 103,000 92,000 18.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 15.80% 65.45% 9.21% 2.82% 13.30% 7.34% 2.84% -
ROE 4.76% 22.18% 6.80% 1.38% 3.82% 2.93% 0.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 30.83 29.78 57.16 40.30 48.58 51.46 45.25 -6.19%
EPS 4.86 20.19 5.03 1.03 5.28 3.62 0.93 31.71%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.02 0.91 0.74 0.75 1.38 1.24 1.13 -1.69%
Adjusted Per Share Value based on latest NOSH - 248,309
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 28.22 27.27 48.00 33.55 19.67 20.63 16.61 9.23%
EPS 4.45 18.49 4.23 0.86 2.14 1.45 0.34 53.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.73 -
NAPS 0.9335 0.8334 0.6213 0.6244 0.5588 0.4971 0.4148 14.46%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.445 0.455 0.35 0.615 1.38 1.01 1.25 -
P/RPS 1.44 1.53 0.61 1.53 2.84 1.96 2.76 -10.27%
P/EPS 9.16 2.25 6.95 59.52 26.17 27.83 134.54 -36.08%
EY 10.92 44.37 14.38 1.68 3.82 3.59 0.74 56.58%
DY 0.00 0.00 0.00 0.00 0.00 1.98 1.60 -
P/NAPS 0.44 0.50 0.47 0.82 1.00 0.81 1.11 -14.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 26/02/20 27/02/19 27/02/18 -
Price 0.46 0.52 0.40 0.605 1.31 1.08 1.28 -
P/RPS 1.49 1.75 0.70 1.50 2.70 2.10 2.83 -10.13%
P/EPS 9.47 2.58 7.95 58.55 24.84 29.76 137.77 -35.98%
EY 10.56 38.82 12.58 1.71 4.03 3.36 0.73 56.06%
DY 0.00 0.00 0.00 0.00 0.00 1.85 1.56 -
P/NAPS 0.45 0.57 0.54 0.81 0.95 0.87 1.13 -14.21%

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