[MBL] QoQ Quarter 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- 603.98%
YoY- 115.34%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 93,612 96,810 119,329 81,486 66,782 73,267 83,423 8.00%
PBT 8,046 6,250 13,672 7,301 1,325 2,402 2,994 93.64%
Tax -1,229 -1,706 -2,687 -2,238 -1,000 -714 -645 53.87%
NP 6,817 4,544 10,985 5,063 325 1,688 2,349 103.85%
-
NP to SH 6,921 4,058 10,508 4,421 628 1,493 2,139 119.23%
-
Tax Rate 15.27% 27.30% 19.65% 30.65% 75.47% 29.73% 21.54% -
Total Cost 86,795 92,266 108,344 76,423 66,457 71,579 81,074 4.66%
-
Net Worth 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 152,563 146,378 154,480 145,995 154,338 164,766 155,250 -1.16%
NOSH 248,619 248,309 248,309 224,580 224,580 224,580 224,580 7.03%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.28% 4.69% 9.21% 6.21% 0.49% 2.30% 2.82% -
ROE 4.54% 2.77% 6.80% 3.03% 0.41% 0.91% 1.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.11 41.67 57.16 39.07 32.02 35.13 40.30 1.33%
EPS 3.04 1.75 5.03 2.12 0.30 0.72 1.03 106.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.74 0.70 0.74 0.79 0.75 -7.26%
Adjusted Per Share Value based on latest NOSH - 224,580
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 37.62 38.91 47.96 32.75 26.84 29.45 33.53 7.99%
EPS 2.78 1.63 4.22 1.78 0.25 0.60 0.86 119.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6131 0.5883 0.6208 0.5867 0.6203 0.6622 0.6239 -1.16%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.375 0.475 0.35 0.495 0.585 0.605 0.615 -
P/RPS 0.91 1.14 0.61 1.27 1.83 1.72 1.53 -29.34%
P/EPS 12.34 27.20 6.95 23.35 194.28 84.52 59.52 -65.07%
EY 8.11 3.68 14.38 4.28 0.51 1.18 1.68 186.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.47 0.71 0.79 0.77 0.82 -22.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 31/03/21 -
Price 0.36 0.405 0.40 0.43 0.505 0.605 0.605 -
P/RPS 0.88 0.97 0.70 1.10 1.58 1.72 1.50 -29.98%
P/EPS 11.84 23.19 7.95 20.29 167.72 84.52 58.55 -65.64%
EY 8.44 4.31 12.58 4.93 0.60 1.18 1.71 190.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.54 0.61 0.68 0.77 0.81 -23.74%

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