[MBL] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -24.5%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 279,370 392,825 340,864 216,196 169,925 157,515 184,294 7.17%
PBT 31,915 81,095 24,700 15,469 29,208 18,933 15,828 12.39%
Tax -12,786 -15,447 -6,639 -4,737 -8,835 -6,268 -4,896 17.34%
NP 19,129 65,648 18,061 10,732 20,373 12,665 10,932 9.76%
-
NP to SH 19,206 66,024 17,050 9,771 19,445 12,993 9,513 12.41%
-
Tax Rate 40.06% 19.05% 26.88% 30.62% 30.25% 33.11% 30.93% -
Total Cost 260,241 327,177 322,803 205,464 149,552 144,850 173,362 7.00%
-
Net Worth 232,086 207,213 154,480 155,250 138,941 123,597 103,135 14.46%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 5,062 2,988 1,825 -
Div Payout % - - - - 26.03% 23.00% 19.19% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 232,086 207,213 154,480 155,250 138,941 123,597 103,135 14.46%
NOSH 248,621 248,621 248,309 224,580 107,213 103,000 92,000 18.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.85% 16.71% 5.30% 4.96% 11.99% 8.04% 5.93% -
ROE 8.28% 31.86% 11.04% 6.29% 14.00% 10.51% 9.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 122.78 172.51 163.28 104.44 168.77 158.03 201.92 -7.95%
EPS 8.44 29.00 8.17 4.72 19.31 13.04 10.42 -3.44%
DPS 0.00 0.00 0.00 0.00 5.00 3.00 2.00 -
NAPS 1.02 0.91 0.74 0.75 1.38 1.24 1.13 -1.69%
Adjusted Per Share Value based on latest NOSH - 224,580
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 112.28 157.87 136.99 86.89 68.29 63.30 74.07 7.17%
EPS 7.72 26.53 6.85 3.93 7.81 5.22 3.82 12.43%
DPS 0.00 0.00 0.00 0.00 2.03 1.20 0.73 -
NAPS 0.9327 0.8328 0.6208 0.6239 0.5584 0.4967 0.4145 14.46%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.445 0.455 0.35 0.615 1.38 1.01 1.25 -
P/RPS 0.36 0.26 0.21 0.59 0.82 0.64 0.62 -8.65%
P/EPS 5.27 1.57 4.29 13.03 7.15 7.75 11.99 -12.79%
EY 18.97 63.73 23.34 7.68 14.00 12.91 8.34 14.67%
DY 0.00 0.00 0.00 0.00 3.62 2.97 1.60 -
P/NAPS 0.44 0.50 0.47 0.82 1.00 0.81 1.11 -14.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 26/02/20 27/02/19 27/02/18 -
Price 0.46 0.52 0.40 0.605 1.31 1.05 1.28 -
P/RPS 0.37 0.30 0.24 0.58 0.78 0.66 0.63 -8.48%
P/EPS 5.45 1.79 4.90 12.82 6.78 8.06 12.28 -12.65%
EY 18.35 55.76 20.42 7.80 14.74 12.41 8.14 14.50%
DY 0.00 0.00 0.00 0.00 3.82 2.86 1.56 -
P/NAPS 0.45 0.57 0.54 0.81 0.95 0.85 1.13 -14.21%

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