[MBL] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 116.0%
YoY- 287.24%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 277,020 337,037 362,553 392,825 444,350 391,237 364,407 -16.69%
PBT 66,071 73,454 76,328 81,095 43,261 35,269 28,548 74.87%
Tax -13,648 -15,950 -14,910 -15,447 -11,008 -7,860 -7,631 47.28%
NP 52,423 57,504 61,418 65,648 32,253 27,409 20,917 84.40%
-
NP to SH 54,120 58,341 62,299 66,024 30,566 25,908 19,615 96.59%
-
Tax Rate 20.66% 21.71% 19.53% 19.05% 25.45% 22.29% 26.73% -
Total Cost 224,597 279,533 301,135 327,177 412,097 363,828 343,490 -24.64%
-
Net Worth 216,159 211,608 209,333 207,213 161,671 152,563 146,378 29.64%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 216,159 211,608 209,333 207,213 161,671 152,563 146,378 29.64%
NOSH 248,621 248,621 248,621 248,621 248,619 248,619 248,309 0.08%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 18.92% 17.06% 16.94% 16.71% 7.26% 7.01% 5.74% -
ROE 25.04% 27.57% 29.76% 31.86% 18.91% 16.98% 13.40% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 121.75 148.12 159.34 172.51 195.14 171.82 156.84 -15.52%
EPS 23.79 25.64 27.38 29.00 13.42 11.38 8.44 99.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.92 0.91 0.71 0.67 0.63 31.46%
Adjusted Per Share Value based on latest NOSH - 248,621
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 111.33 135.45 145.71 157.87 178.58 157.24 146.45 -16.69%
EPS 21.75 23.45 25.04 26.53 12.28 10.41 7.88 96.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.8504 0.8413 0.8328 0.6498 0.6131 0.5883 29.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.495 0.46 0.515 0.455 0.35 0.375 0.475 -
P/RPS 0.41 0.31 0.32 0.26 0.18 0.22 0.30 23.12%
P/EPS 2.08 1.79 1.88 1.57 2.61 3.30 5.63 -48.48%
EY 48.05 55.74 53.16 63.73 38.35 30.34 17.77 93.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.56 0.50 0.49 0.56 0.75 -21.64%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 27/05/22 -
Price 0.47 0.48 0.525 0.52 0.435 0.36 0.405 -
P/RPS 0.39 0.32 0.33 0.30 0.22 0.21 0.26 31.00%
P/EPS 1.98 1.87 1.92 1.79 3.24 3.16 4.80 -44.55%
EY 50.61 53.42 52.15 55.76 30.86 31.60 20.84 80.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.57 0.57 0.61 0.54 0.64 -16.29%

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