[MBRIGHT] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -7.96%
YoY- 4.71%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 102,923 63,231 37,853 35,828 34,066 32,979 31,917 118.42%
PBT 14,472 13,255 12,687 10,346 10,937 11,549 10,981 20.22%
Tax -3,023 -4,127 -3,679 -2,255 -2,255 -2,433 -2,433 15.59%
NP 11,449 9,128 9,008 8,091 8,682 9,116 8,548 21.52%
-
NP to SH 11,743 9,275 9,569 7,980 8,670 9,589 9,067 18.83%
-
Tax Rate 20.89% 31.14% 29.00% 21.80% 20.62% 21.07% 22.16% -
Total Cost 91,474 54,103 28,845 27,737 25,384 23,863 23,369 148.58%
-
Net Worth 276,472 267,407 236,795 235,000 233,701 260,165 194,734 26.34%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 276,472 267,407 236,795 235,000 233,701 260,165 194,734 26.34%
NOSH 2,505,415 2,505,415 2,393,214 2,365,611 2,337,107 2,336,815 1,947,346 18.31%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.12% 14.44% 23.80% 22.58% 25.49% 27.64% 26.78% -
ROE 4.25% 3.47% 4.04% 3.40% 3.71% 3.69% 4.66% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.09 2.60 1.60 1.52 1.46 1.52 1.64 84.00%
EPS 0.47 0.38 0.40 0.34 0.37 0.44 0.47 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.10 0.10 0.12 0.10 6.56%
Adjusted Per Share Value based on latest NOSH - 2,365,611
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.07 2.50 1.50 1.42 1.35 1.30 1.26 118.67%
EPS 0.46 0.37 0.38 0.32 0.34 0.38 0.36 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.1056 0.0935 0.0928 0.0923 0.1028 0.0769 26.36%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.16 0.15 0.20 0.235 0.17 0.175 0.17 -
P/RPS 3.91 5.77 12.51 15.41 11.66 11.50 10.37 -47.83%
P/EPS 34.25 39.31 49.49 69.20 45.82 39.57 36.51 -4.17%
EY 2.92 2.54 2.02 1.44 2.18 2.53 2.74 4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.36 2.00 2.35 1.70 1.46 1.70 -10.07%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/09/24 29/05/24 28/02/24 29/11/23 29/08/23 24/05/23 28/02/23 -
Price 0.14 0.175 0.17 0.21 0.205 0.18 0.175 -
P/RPS 3.42 6.73 10.63 13.77 14.06 11.83 10.68 -53.22%
P/EPS 29.96 45.87 42.07 61.84 55.26 40.70 37.59 -14.04%
EY 3.34 2.18 2.38 1.62 1.81 2.46 2.66 16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.59 1.70 2.10 2.05 1.50 1.75 -19.25%

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