[MBL] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 273,700 362,553 364,407 251,680 174,916 162,157 164,567 8.83%
PBT 37,006 76,328 28,548 15,329 28,891 20,173 13,594 18.14%
Tax -14,101 -14,910 -7,631 -4,647 -8,723 -6,595 -4,583 20.58%
NP 22,905 61,418 20,917 10,682 20,168 13,578 9,011 16.80%
-
NP to SH 23,034 62,299 19,615 9,788 18,824 13,764 8,334 18.44%
-
Tax Rate 38.10% 19.53% 26.73% 30.32% 30.19% 32.69% 33.71% -
Total Cost 250,795 301,135 343,490 240,998 154,748 148,579 155,556 8.27%
-
Net Worth 232,086 209,333 146,378 164,766 136,703 125,164 113,433 12.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 2,538 4,516 2,820 -
Div Payout % - - - - 13.49% 32.82% 33.84% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 232,086 209,333 146,378 164,766 136,703 125,164 113,433 12.66%
NOSH 248,621 248,621 248,309 224,580 107,413 103,000 101,126 16.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.37% 16.94% 5.74% 4.24% 11.53% 8.37% 5.48% -
ROE 9.92% 29.76% 13.40% 5.94% 13.77% 11.00% 7.35% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 120.29 159.34 156.84 120.67 176.58 160.65 165.39 -5.16%
EPS 10.12 27.38 8.44 4.69 19.00 13.64 8.38 3.19%
DPS 0.00 0.00 0.00 0.00 2.56 4.50 2.83 -
NAPS 1.02 0.92 0.63 0.79 1.38 1.24 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 248,309
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 110.00 145.71 146.45 101.15 70.30 65.17 66.14 8.83%
EPS 9.26 25.04 7.88 3.93 7.57 5.53 3.35 18.44%
DPS 0.00 0.00 0.00 0.00 1.02 1.82 1.13 -
NAPS 0.9327 0.8413 0.5883 0.6622 0.5494 0.503 0.4559 12.65%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.445 0.515 0.475 0.605 1.01 1.25 1.10 -
P/RPS 0.37 0.32 0.30 0.50 0.57 0.78 0.67 -9.41%
P/EPS 4.40 1.88 5.63 12.89 5.32 9.17 13.13 -16.64%
EY 22.75 53.16 17.77 7.76 18.81 10.91 7.61 20.00%
DY 0.00 0.00 0.00 0.00 2.54 3.60 2.58 -
P/NAPS 0.44 0.56 0.75 0.77 0.73 1.01 0.96 -12.18%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 30/05/23 27/05/22 24/06/21 30/06/20 29/05/19 30/05/18 -
Price 0.475 0.525 0.405 0.605 1.30 1.38 1.00 -
P/RPS 0.39 0.33 0.26 0.50 0.74 0.86 0.60 -6.92%
P/EPS 4.69 1.92 4.80 12.89 6.84 10.12 11.94 -14.40%
EY 21.31 52.15 20.84 7.76 14.62 9.88 8.38 16.81%
DY 0.00 0.00 0.00 0.00 1.97 3.26 2.83 -
P/NAPS 0.47 0.57 0.64 0.77 0.94 1.11 0.88 -9.91%

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