[MBL] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 37.51%
YoY- -32.92%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 277,020 444,350 304,958 181,680 172,311 147,521 197,035 5.84%
PBT 66,071 43,261 14,022 21,189 26,281 15,490 19,213 22.84%
Tax -13,648 -11,008 -4,597 -6,302 -8,648 -5,418 -5,254 17.23%
NP 52,423 32,253 9,425 14,887 17,633 10,072 13,959 24.66%
-
NP to SH 54,120 30,566 8,681 12,942 17,752 10,224 12,495 27.66%
-
Tax Rate 20.66% 25.45% 32.78% 29.74% 32.91% 34.98% 27.35% -
Total Cost 224,597 412,097 295,533 166,793 154,678 137,449 183,076 3.46%
-
Net Worth 216,159 161,671 145,995 150,490 134,222 120,376 104,960 12.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 7,055 2,820 - -
Div Payout % - - - - 39.75% 27.59% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 216,159 161,671 145,995 150,490 134,222 120,376 104,960 12.78%
NOSH 248,621 248,619 224,580 224,540 106,693 101,126 92,000 18.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 18.92% 7.26% 3.09% 8.19% 10.23% 6.83% 7.08% -
ROE 25.04% 18.91% 5.95% 8.60% 13.23% 8.49% 11.90% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 121.75 195.14 146.22 88.13 170.74 148.28 215.88 -9.10%
EPS 23.79 13.42 4.16 6.28 17.59 10.28 13.69 9.64%
DPS 0.00 0.00 0.00 0.00 7.00 2.84 0.00 -
NAPS 0.95 0.71 0.70 0.73 1.33 1.21 1.15 -3.13%
Adjusted Per Share Value based on latest NOSH - 224,580
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 111.33 178.58 122.56 73.02 69.25 59.29 79.19 5.83%
EPS 21.75 12.28 3.49 5.20 7.13 4.11 5.02 27.66%
DPS 0.00 0.00 0.00 0.00 2.84 1.13 0.00 -
NAPS 0.8687 0.6498 0.5867 0.6048 0.5394 0.4838 0.4218 12.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.495 0.35 0.495 0.64 1.18 1.14 1.13 -
P/RPS 0.41 0.18 0.34 0.73 0.69 0.77 0.52 -3.88%
P/EPS 2.08 2.61 11.89 10.19 6.71 11.09 8.25 -20.50%
EY 48.05 38.35 8.41 9.81 14.91 9.01 12.12 25.79%
DY 0.00 0.00 0.00 0.00 5.93 2.49 0.00 -
P/NAPS 0.52 0.49 0.71 0.88 0.89 0.94 0.98 -10.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 27/11/20 29/11/19 23/11/18 28/11/17 -
Price 0.47 0.435 0.43 0.60 1.34 1.03 1.33 -
P/RPS 0.39 0.22 0.29 0.68 0.78 0.69 0.62 -7.43%
P/EPS 1.98 3.24 10.33 9.56 7.62 10.02 9.72 -23.28%
EY 50.61 30.86 9.68 10.46 13.13 9.98 10.29 30.39%
DY 0.00 0.00 0.00 0.00 5.22 2.75 0.00 -
P/NAPS 0.49 0.61 0.61 0.82 1.01 0.85 1.16 -13.37%

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