[MBL] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 15.04%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 392,825 444,350 391,237 364,407 340,864 304,958 274,385 26.94%
PBT 81,095 43,261 35,269 28,548 24,700 14,022 11,268 271.42%
Tax -15,447 -11,008 -7,860 -7,631 -6,639 -4,597 -4,716 120.07%
NP 65,648 32,253 27,409 20,917 18,061 9,425 6,552 362.81%
-
NP to SH 66,024 30,566 25,908 19,615 17,050 8,681 6,313 376.19%
-
Tax Rate 19.05% 25.45% 22.29% 26.73% 26.88% 32.78% 41.85% -
Total Cost 327,177 412,097 363,828 343,490 322,803 295,533 267,833 14.23%
-
Net Worth 207,213 161,671 152,563 146,378 154,480 145,995 154,338 21.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 207,213 161,671 152,563 146,378 154,480 145,995 154,338 21.63%
NOSH 248,621 248,619 248,619 248,309 248,309 224,580 224,580 6.99%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 16.71% 7.26% 7.01% 5.74% 5.30% 3.09% 2.39% -
ROE 31.86% 18.91% 16.98% 13.40% 11.04% 5.95% 4.09% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 172.51 195.14 171.82 156.84 163.28 146.22 131.56 19.74%
EPS 29.00 13.42 11.38 8.44 8.17 4.16 3.03 348.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.71 0.67 0.63 0.74 0.70 0.74 14.73%
Adjusted Per Share Value based on latest NOSH - 248,309
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 157.87 178.58 157.24 146.45 136.99 122.56 110.27 26.94%
EPS 26.53 12.28 10.41 7.88 6.85 3.49 2.54 375.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8328 0.6498 0.6131 0.5883 0.6208 0.5867 0.6203 21.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.455 0.35 0.375 0.475 0.35 0.495 0.585 -
P/RPS 0.26 0.18 0.22 0.30 0.21 0.34 0.44 -29.51%
P/EPS 1.57 2.61 3.30 5.63 4.29 11.89 19.33 -81.15%
EY 63.73 38.35 30.34 17.77 23.34 8.41 5.17 431.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.56 0.75 0.47 0.71 0.79 -26.22%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 28/02/22 29/11/21 29/09/21 -
Price 0.52 0.435 0.36 0.405 0.40 0.43 0.505 -
P/RPS 0.30 0.22 0.21 0.26 0.24 0.29 0.38 -14.54%
P/EPS 1.79 3.24 3.16 4.80 4.90 10.33 16.68 -77.32%
EY 55.76 30.86 31.60 20.84 20.42 9.68 5.99 340.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.54 0.64 0.54 0.61 0.68 -11.06%

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