[MBL] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 137.68%
YoY- 391.26%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 134,599 93,612 96,810 119,329 81,486 66,782 73,267 49.94%
PBT 15,293 8,046 6,250 13,672 7,301 1,325 2,402 243.12%
Tax -5,386 -1,229 -1,706 -2,687 -2,238 -1,000 -714 284.15%
NP 9,907 6,817 4,544 10,985 5,063 325 1,688 225.02%
-
NP to SH 9,079 6,921 4,058 10,508 4,421 628 1,493 232.79%
-
Tax Rate 35.22% 15.27% 27.30% 19.65% 30.65% 75.47% 29.73% -
Total Cost 124,692 86,795 92,266 108,344 76,423 66,457 71,579 44.72%
-
Net Worth 161,671 152,563 146,378 154,480 145,995 154,338 164,766 -1.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 161,671 152,563 146,378 154,480 145,995 154,338 164,766 -1.25%
NOSH 248,619 248,619 248,309 248,309 224,580 224,580 224,580 7.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.36% 7.28% 4.69% 9.21% 6.21% 0.49% 2.30% -
ROE 5.62% 4.54% 2.77% 6.80% 3.03% 0.41% 0.91% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.11 41.11 41.67 57.16 39.07 32.02 35.13 41.42%
EPS 3.98 3.04 1.75 5.03 2.12 0.30 0.72 212.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.63 0.74 0.70 0.74 0.79 -6.86%
Adjusted Per Share Value based on latest NOSH - 248,309
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 54.09 37.62 38.91 47.96 32.75 26.84 29.45 49.92%
EPS 3.65 2.78 1.63 4.22 1.78 0.25 0.60 232.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6498 0.6131 0.5883 0.6208 0.5867 0.6203 0.6622 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.35 0.375 0.475 0.35 0.495 0.585 0.605 -
P/RPS 0.59 0.91 1.14 0.61 1.27 1.83 1.72 -50.96%
P/EPS 8.78 12.34 27.20 6.95 23.35 194.28 84.52 -77.87%
EY 11.39 8.11 3.68 14.38 4.28 0.51 1.18 352.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.75 0.47 0.71 0.79 0.77 -25.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 24/06/21 -
Price 0.435 0.36 0.405 0.40 0.43 0.505 0.605 -
P/RPS 0.74 0.88 0.97 0.70 1.10 1.58 1.72 -42.98%
P/EPS 10.91 11.84 23.19 7.95 20.29 167.72 84.52 -74.42%
EY 9.17 8.44 4.31 12.58 4.93 0.60 1.18 291.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.64 0.54 0.61 0.68 0.77 -14.37%

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