[MBL] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 67,804 134,599 93,612 96,810 119,329 81,486 66,782 1.01% QoQ % -49.63% 43.78% -3.30% -18.87% 46.44% 22.02% - Horiz. % 101.53% 201.55% 140.18% 144.96% 178.68% 122.02% 100.00%
PBT 51,506 15,293 8,046 6,250 13,672 7,301 1,325 1,039.90% QoQ % 236.79% 90.07% 28.74% -54.29% 87.26% 451.02% - Horiz. % 3,887.25% 1,154.19% 607.25% 471.70% 1,031.85% 551.02% 100.00%
Tax -7,126 -5,386 -1,229 -1,706 -2,687 -2,238 -1,000 268.99% QoQ % -32.31% -338.24% 27.96% 36.51% -20.06% -123.80% - Horiz. % 712.60% 538.60% 122.90% 170.60% 268.70% 223.80% 100.00%
NP 44,380 9,907 6,817 4,544 10,985 5,063 325 2,528.13% QoQ % 347.97% 45.33% 50.02% -58.63% 116.97% 1,457.85% - Horiz. % 13,655.38% 3,048.31% 2,097.54% 1,398.15% 3,380.00% 1,557.85% 100.00%
NP to SH 45,966 9,079 6,921 4,058 10,508 4,421 628 1,636.16% QoQ % 406.29% 31.18% 70.55% -61.38% 137.68% 603.98% - Horiz. % 7,319.43% 1,445.70% 1,102.07% 646.18% 1,673.25% 703.98% 100.00%
Tax Rate 13.84 % 35.22 % 15.27 % 27.30 % 19.65 % 30.65 % 75.47 % -67.62% QoQ % -60.70% 130.65% -44.07% 38.93% -35.89% -59.39% - Horiz. % 18.34% 46.67% 20.23% 36.17% 26.04% 40.61% 100.00%
Total Cost 23,424 124,692 86,795 92,266 108,344 76,423 66,457 -50.01% QoQ % -81.21% 43.66% -5.93% -14.84% 41.77% 15.00% - Horiz. % 35.25% 187.63% 130.60% 138.84% 163.03% 115.00% 100.00%
Net Worth 207,213 161,671 152,563 146,378 154,480 145,995 154,338 21.64% QoQ % 28.17% 5.97% 4.23% -5.24% 5.81% -5.41% - Horiz. % 134.26% 104.75% 98.85% 94.84% 100.09% 94.59% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 21.64% QoQ % 28.17% 5.97% 4.23% -5.24% 5.81% -5.41% - Horiz. % 134.26% 104.75% 98.85% 94.84% 100.09% 94.59% 100.00%
NOSH 227,707 227,707 227,707 232,347 208,758 208,565 208,565 6.01% QoQ % 0.00% 0.00% -2.00% 11.30% 0.09% 0.00% - Horiz. % 109.18% 109.18% 109.18% 111.40% 100.09% 100.00% 100.00%
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 65.45 % 7.36 % 7.28 % 4.69 % 9.21 % 6.21 % 0.49 % 2,489.82% QoQ % 789.27% 1.10% 55.22% -49.08% 48.31% 1,167.35% - Horiz. % 13,357.14% 1,502.04% 1,485.71% 957.14% 1,879.59% 1,267.35% 100.00%
ROE 22.18 % 5.62 % 4.54 % 2.77 % 6.80 % 3.03 % 0.41 % 1,320.02% QoQ % 294.66% 23.79% 63.90% -59.26% 124.42% 639.02% - Horiz. % 5,409.76% 1,370.73% 1,107.32% 675.61% 1,658.54% 739.02% 100.00%
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 29.78 59.11 41.11 41.67 57.16 39.07 32.02 -4.71% QoQ % -49.62% 43.78% -1.34% -27.10% 46.30% 22.02% - Horiz. % 93.00% 184.60% 128.39% 130.14% 178.51% 122.02% 100.00%
EPS 20.19 3.98 3.04 1.75 5.03 2.12 0.30 1,541.90% QoQ % 407.29% 30.92% 73.71% -65.21% 137.26% 606.67% - Horiz. % 6,730.00% 1,326.67% 1,013.33% 583.33% 1,676.67% 706.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9100 0.7100 0.6700 0.6300 0.7400 0.7000 0.7400 14.74% QoQ % 28.17% 5.97% 6.35% -14.86% 5.71% -5.41% - Horiz. % 122.97% 95.95% 90.54% 85.14% 100.00% 94.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,621 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.27 54.14 37.65 38.94 48.00 32.78 26.86 1.01% QoQ % -49.63% 43.80% -3.31% -18.88% 46.43% 22.04% - Horiz. % 101.53% 201.56% 140.17% 144.97% 178.70% 122.04% 100.00%
EPS 18.49 3.65 2.78 1.63 4.23 1.78 0.25 1,648.21% QoQ % 406.58% 31.29% 70.55% -61.47% 137.64% 612.00% - Horiz. % 7,396.00% 1,460.00% 1,112.00% 652.00% 1,692.00% 712.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8334 0.6503 0.6136 0.5888 0.6213 0.5872 0.6208 21.63% QoQ % 28.16% 5.98% 4.21% -5.23% 5.81% -5.41% - Horiz. % 134.25% 104.75% 98.84% 94.85% 100.08% 94.59% 100.00%
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 0.4550 0.3500 0.3750 0.4750 0.3500 0.4950 0.5850 -
P/RPS 1.53 0.59 0.91 1.14 0.61 1.27 1.83 -11.22% QoQ % 159.32% -35.16% -20.18% 86.89% -51.97% -30.60% - Horiz. % 83.61% 32.24% 49.73% 62.30% 33.33% 69.40% 100.00%
P/EPS 2.25 8.78 12.34 27.20 6.95 23.35 194.28 -94.84% QoQ % -74.37% -28.85% -54.63% 291.37% -70.24% -87.98% - Horiz. % 1.16% 4.52% 6.35% 14.00% 3.58% 12.02% 100.00%
EY 44.37 11.39 8.11 3.68 14.38 4.28 0.51 1,847.51% QoQ % 289.55% 40.44% 120.38% -74.41% 235.98% 739.22% - Horiz. % 8,700.00% 2,233.33% 1,590.20% 721.57% 2,819.61% 839.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.49 0.56 0.75 0.47 0.71 0.79 -26.22% QoQ % 2.04% -12.50% -25.33% 59.57% -33.80% -10.13% - Horiz. % 63.29% 62.03% 70.89% 94.94% 59.49% 89.87% 100.00%
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 - 28/02/22 29/11/21 29/09/21 -
Price 0.5200 0.4350 0.3600 0.4050 0.4000 0.4300 0.5050 -
P/RPS 1.75 0.74 0.88 0.97 0.70 1.10 1.58 7.03% QoQ % 136.49% -15.91% -9.28% 38.57% -36.36% -30.38% - Horiz. % 110.76% 46.84% 55.70% 61.39% 44.30% 69.62% 100.00%
P/EPS 2.58 10.91 11.84 23.19 7.95 20.29 167.72 -93.77% QoQ % -76.35% -7.85% -48.94% 191.70% -60.82% -87.90% - Horiz. % 1.54% 6.50% 7.06% 13.83% 4.74% 12.10% 100.00%
EY 38.82 9.17 8.44 4.31 12.58 4.93 0.60 1,499.45% QoQ % 323.34% 8.65% 95.82% -65.74% 155.17% 721.67% - Horiz. % 6,470.00% 1,528.33% 1,406.67% 718.33% 2,096.67% 821.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.61 0.54 0.64 0.54 0.61 0.68 -11.07% QoQ % -6.56% 12.96% -15.62% 18.52% -11.48% -10.29% - Horiz. % 83.82% 89.71% 79.41% 94.12% 79.41% 89.71% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment