[MBL] YoY TTM 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- -35.5%
YoY- -64.45%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 251,969 337,037 391,237 274,385 179,722 164,233 156,154 8.29%
PBT 46,784 73,454 35,269 11,268 26,784 24,494 12,291 24.92%
Tax -13,894 -15,950 -7,860 -4,716 -7,156 -8,043 -4,107 22.50%
NP 32,890 57,504 27,409 6,552 19,628 16,451 8,184 26.06%
-
NP to SH 33,048 58,341 25,908 6,313 17,760 16,436 8,001 26.64%
-
Tax Rate 29.70% 21.71% 22.29% 41.85% 26.72% 32.84% 33.41% -
Total Cost 219,079 279,533 363,828 267,833 160,094 147,782 147,970 6.75%
-
Net Worth 243,463 211,608 152,563 154,338 141,583 127,959 114,407 13.40%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 7,055 2,820 -
Div Payout % - - - - - 42.93% 35.25% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 243,463 211,608 152,563 154,338 141,583 127,959 114,407 13.40%
NOSH 248,821 248,621 248,619 224,580 108,345 103,924 101,126 16.17%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.05% 17.06% 7.01% 2.39% 10.92% 10.02% 5.24% -
ROE 13.57% 27.57% 16.98% 4.09% 12.54% 12.84% 6.99% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 110.74 148.12 171.82 131.56 182.79 161.72 156.96 -5.64%
EPS 14.52 25.64 11.38 3.03 18.06 16.18 8.04 10.34%
DPS 0.00 0.00 0.00 0.00 0.00 6.95 2.84 -
NAPS 1.07 0.93 0.67 0.74 1.44 1.26 1.15 -1.19%
Adjusted Per Share Value based on latest NOSH - 224,580
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 110.84 148.26 172.10 120.70 79.06 72.24 68.69 8.29%
EPS 14.54 25.66 11.40 2.78 7.81 7.23 3.52 26.64%
DPS 0.00 0.00 0.00 0.00 0.00 3.10 1.24 -
NAPS 1.071 0.9308 0.6711 0.6789 0.6228 0.5629 0.5033 13.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.455 0.46 0.375 0.585 1.30 1.25 0.99 -
P/RPS 0.41 0.31 0.22 0.44 0.71 0.77 0.63 -6.90%
P/EPS 3.13 1.79 3.30 19.33 7.20 7.72 12.31 -20.38%
EY 31.92 55.74 30.34 5.17 13.89 12.95 8.12 25.60%
DY 0.00 0.00 0.00 0.00 0.00 5.56 2.86 -
P/NAPS 0.43 0.49 0.56 0.79 0.90 0.99 0.86 -10.90%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 29/08/22 29/09/21 28/08/20 28/08/19 28/08/18 -
Price 0.445 0.48 0.36 0.505 1.47 1.19 1.20 -
P/RPS 0.40 0.32 0.21 0.38 0.80 0.74 0.76 -10.13%
P/EPS 3.06 1.87 3.16 16.68 8.14 7.35 14.92 -23.18%
EY 32.64 53.42 31.60 5.99 12.29 13.60 6.70 30.16%
DY 0.00 0.00 0.00 0.00 0.00 5.84 2.36 -
P/NAPS 0.42 0.52 0.54 0.68 1.02 0.94 1.04 -14.01%

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