[MBL] YoY TTM Result on 30-Jun-2023 [#2]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

29-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- -6.35%

YoY- 125.19%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	337,037	391,237	274,385	179,722	164,233	156,154	201,124	8.98%
YoY %	-13.85%	42.59%	52.67%	9.43%	5.17%	-22.36%	-	-
Horiz. %	167.58%	194.53%	136.43%	89.36%	81.66%	77.64%	100.00%	-
PBT	73,454	35,269	11,268	26,784	24,494	12,291	17,920	26.49%
YoY %	108.27%	213.00%	-57.93%	9.35%	99.28%	-31.41%	-	-
Horiz. %	409.90%	196.81%	62.88%	149.46%	136.69%	68.59%	100.00%	-
Tax	-15,950	-7,860	-4,716	-7,156	-8,043	-4,107	-4,557	23.20%
YoY %	-102.93%	-66.67%	34.10%	11.03%	-95.84%	9.87%	-	-
Horiz. %	350.01%	172.48%	103.49%	157.03%	176.50%	90.13%	100.00%	-
NP	57,504	27,409	6,552	19,628	16,451	8,184	13,363	27.52%
YoY %	109.80%	318.33%	-66.62%	19.31%	101.01%	-38.76%	-	-
Horiz. %	430.32%	205.11%	49.03%	146.88%	123.11%	61.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,341	25,908	6,313	17,760	16,436	8,001	11,650	30.78%
YoY %	125.19%	310.39%	-64.45%	8.06%	105.42%	-31.32%	-	-
Horiz. %	500.78%	222.39%	54.19%	152.45%	141.08%	68.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.71%	22.29%	41.85%	26.72%	32.84%	33.41%	25.43%	-
YoY %	-2.60%	-46.74%	56.62%	-18.64%	-1.71%	31.38%	-	-
Horiz. %	85.37%	87.65%	164.57%	105.07%	129.14%	131.38%	100.00%	-
Total Cost	279,533	363,828	267,833	160,094	147,782	147,970	187,761	6.85%
YoY %	-23.17%	35.84%	67.30%	8.33%	-0.13%	-21.19%	-	-
Horiz. %	148.88%	193.77%	142.65%	85.26%	78.71%	78.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,608	152,563	154,338	141,583	127,959	114,407	101,309	13.05%
YoY %	38.70%	-1.15%	9.01%	10.65%	11.85%	12.93%	-	-
Horiz. %	208.87%	150.59%	152.34%	139.75%	126.31%	112.93%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	-	7,055	2,820	1,835	-
YoY %	-	-	-	-	150.18%	53.68%	-	-
Horiz. %	-	-	-	-	384.47%	153.68%	100.00%	-
Div Payout %	-	-	-	-	42.93%	35.25%	15.75%	-
YoY %	-	-	-	-	21.79%	123.81%	-	-
Horiz. %	-	-	-	-	272.57%	223.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	211,608	152,563	154,338	141,583	127,959	114,407	101,309	13.05%
YoY %	38.70%	-1.15%	9.01%	10.65%	11.85%	12.93%	-	-
Horiz. %	208.87%	150.59%	152.34%	139.75%	126.31%	112.93%	100.00%	-
NOSH	248,621	248,619	224,580	108,345	103,924	101,126	92,000	18.01%
YoY %	0.00%	10.70%	107.28%	4.25%	2.77%	9.92%	-	-
Horiz. %	270.24%	270.24%	244.11%	117.77%	112.96%	109.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	17.06%	7.01%	2.39%	10.92%	10.02%	5.24%	6.64%	-
YoY %	143.37%	193.31%	-78.11%	8.98%	91.22%	-21.08%	-	-
Horiz. %	256.93%	105.57%	35.99%	164.46%	150.90%	78.92%	100.00%	-
ROE	27.57%	16.98%	4.09%	12.54%	12.84%	6.99%	11.50%	-
YoY %	62.37%	315.16%	-67.38%	-2.34%	83.69%	-39.22%	-	-
Horiz. %	239.74%	147.65%	35.57%	109.04%	111.65%	60.78%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	148.12	171.82	131.56	182.79	161.72	156.96	220.36	-6.40%
YoY %	-13.79%	30.60%	-28.03%	13.03%	3.03%	-28.77%	-	-
Horiz. %	67.22%	77.97%	59.70%	82.95%	73.39%	71.23%	100.00%	-
EPS	25.64	11.38	3.03	18.06	16.18	8.04	12.76	12.32%
YoY %	125.31%	275.58%	-83.22%	11.62%	101.24%	-36.99%	-	-
Horiz. %	200.94%	89.18%	23.75%	141.54%	126.80%	63.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	6.95	2.84	2.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	144.72%	42.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	347.50%	142.00%	100.00%	-
NAPS	0.93	0.67	0.74	1.44	1.26	1.15	1.11	-2.90%
YoY %	38.81%	-9.46%	-48.61%	14.29%	9.57%	3.60%	-	-
Horiz. %	83.78%	60.36%	66.67%	129.73%	113.51%	103.60%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 248,621
RPS	135.45	157.24	110.27	72.23	66.00	62.76	80.83	8.98%
YoY %	-13.86%	42.60%	52.67%	9.44%	5.16%	-22.36%	-	-
Horiz. %	167.57%	194.53%	136.42%	89.36%	81.65%	77.64%	100.00%	-
EPS	23.45	10.41	2.54	7.14	6.61	3.22	4.68	30.79%
YoY %	125.26%	309.84%	-64.43%	8.02%	105.28%	-31.20%	-	-
Horiz. %	501.07%	222.44%	54.27%	152.56%	141.24%	68.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	2.84	1.13	0.74	-
YoY %	0.00%	0.00%	0.00%	0.00%	151.33%	52.70%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	383.78%	152.70%	100.00%	-
NAPS	0.8504	0.6131	0.6203	0.569	0.5143	0.4598	0.4072	13.05%
YoY %	38.70%	-1.16%	9.02%	10.64%	11.85%	12.92%	-	-
Horiz. %	208.84%	150.56%	152.33%	139.73%	126.30%	112.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.31	0.22	0.44	0.71	0.77	0.63	0.47	-6.69%
YoY %	40.91%	-50.00%	-38.03%	-7.79%	22.22%	34.04%	-	-
Horiz. %	65.96%	46.81%	93.62%	151.06%	163.83%	134.04%	100.00%	-
P/EPS	1.79	3.30	19.33	7.20	7.72	12.31	8.07	-22.18%
YoY %	-45.76%	-82.93%	168.47%	-6.74%	-37.29%	52.54%	-	-
Horiz. %	22.18%	40.89%	239.53%	89.22%	95.66%	152.54%	100.00%	-
EY	55.74	30.34	5.17	13.89	12.95	8.12	12.39	28.46%
YoY %	83.72%	486.85%	-62.78%	7.26%	59.48%	-34.46%	-	-
Horiz. %	449.88%	244.87%	41.73%	112.11%	104.52%	65.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	5.56	2.86	1.94	-
YoY %	0.00%	0.00%	0.00%	0.00%	94.41%	47.42%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	286.60%	147.42%	100.00%	-
P/NAPS	0.49	0.56	0.79	0.90	0.99	0.86	0.93	-10.12%
YoY %	-12.50%	-29.11%	-12.22%	-9.09%	15.12%	-7.53%	-	-
Horiz. %	52.69%	60.22%	84.95%	96.77%	106.45%	92.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
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	0.32	0.21	0.38	0.80	0.74	0.76	0.47	-6.20%
YoY %	52.38%	-44.74%	-52.50%	8.11%	-2.63%	61.70%	-	-
Horiz. %	68.09%	44.68%	80.85%	170.21%	157.45%	161.70%	100.00%	-
P/EPS	1.87	3.16	16.68	8.14	7.35	14.92	8.07	-21.61%
YoY %	-40.82%	-81.06%	104.91%	10.75%	-50.74%	84.88%	-	-
Horiz. %	23.17%	39.16%	206.69%	100.87%	91.08%	184.88%	100.00%	-
EY	53.42	31.60	5.99	12.29	13.60	6.70	12.39	27.56%
YoY %	69.05%	427.55%	-51.26%	-9.63%	102.99%	-45.92%	-	-
Horiz. %	431.15%	255.04%	48.35%	99.19%	109.77%	54.08%	100.00%	-
DY	0.00	0.00	0.00	0.00	5.84	2.36	1.94	-
YoY %	0.00%	0.00%	0.00%	0.00%	147.46%	21.65%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	301.03%	121.65%	100.00%	-
P/NAPS	0.52	0.54	0.68	1.02	0.94	1.04	0.93	-9.23%
YoY %	-3.70%	-20.59%	-33.33%	8.51%	-9.62%	11.83%	-	-
Horiz. %	55.91%	58.06%	73.12%	109.68%	101.08%	111.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos