[MBL] QoQ Annualized 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- 21.8%
YoY- 206.65%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 269,268 266,152 392,825 433,361 380,844 387,240 340,864 -14.58%
PBT 13,310 5,932 81,095 39,452 28,592 25,000 24,700 -33.85%
Tax -6,876 -4,676 -15,447 -11,094 -5,870 -6,824 -6,639 2.37%
NP 6,434 1,256 65,648 28,357 22,722 18,176 18,061 -49.84%
-
NP to SH 6,592 1,332 66,024 26,744 21,958 16,232 17,049 -47.01%
-
Tax Rate 51.66% 78.83% 19.05% 28.12% 20.53% 27.30% 26.88% -
Total Cost 262,834 264,896 327,177 405,004 358,122 369,064 322,803 -12.83%
-
Net Worth 211,608 209,333 207,213 161,671 152,563 146,378 154,480 23.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 211,608 209,333 207,213 161,671 152,563 146,378 154,480 23.41%
NOSH 248,621 248,621 248,621 248,619 248,619 248,309 248,309 0.08%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.39% 0.47% 16.71% 6.54% 5.97% 4.69% 5.30% -
ROE 3.12% 0.64% 31.86% 16.54% 14.39% 11.09% 11.04% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 118.34 116.97 172.51 190.32 167.25 166.66 163.28 -19.36%
EPS 2.90 0.60 29.00 11.63 9.56 7.00 8.17 -49.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.71 0.67 0.63 0.74 16.50%
Adjusted Per Share Value based on latest NOSH - 248,619
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 108.22 106.96 157.87 174.17 153.06 155.63 136.99 -14.58%
EPS 2.65 0.54 26.53 10.75 8.82 6.52 6.85 -46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8504 0.8413 0.8328 0.6498 0.6131 0.5883 0.6208 23.41%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.46 0.515 0.455 0.35 0.375 0.475 0.35 -
P/RPS 0.39 0.44 0.26 0.18 0.22 0.29 0.21 51.25%
P/EPS 15.88 87.97 1.57 2.98 3.89 6.80 4.29 139.86%
EY 6.30 1.14 63.73 33.56 25.71 14.71 23.33 -58.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.50 0.49 0.56 0.75 0.47 2.82%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 27/05/22 28/02/22 -
Price 0.48 0.525 0.52 0.435 0.36 0.405 0.40 -
P/RPS 0.41 0.45 0.30 0.23 0.22 0.24 0.24 43.04%
P/EPS 16.57 89.68 1.79 3.70 3.73 5.80 4.90 125.79%
EY 6.04 1.12 55.76 27.00 26.79 17.25 20.42 -55.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.57 0.61 0.54 0.64 0.54 -2.49%

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