[MBL] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 66,538 96,810 73,267 37,783 32,792 28,150 47,877 5.64% YoY % -31.27% 32.13% 93.92% 15.22% 16.49% -41.20% - Horiz. % 138.98% 202.21% 153.03% 78.92% 68.49% 58.80% 100.00%
PBT 1,483 6,250 2,402 2,542 2,859 1,619 3,853 -14.71% YoY % -76.27% 160.20% -5.51% -11.09% 76.59% -57.98% - Horiz. % 38.49% 162.21% 62.34% 65.97% 74.20% 42.02% 100.00%
Tax -1,169 -1,706 -714 -804 -916 -589 -1,028 2.16% YoY % 31.48% -138.94% 11.19% 12.23% -55.52% 42.70% - Horiz. % 113.72% 165.95% 69.46% 78.21% 89.11% 57.30% 100.00%
NP 314 4,544 1,688 1,738 1,943 1,030 2,825 -30.65% YoY % -93.09% 169.19% -2.88% -10.55% 88.64% -63.54% - Horiz. % 11.12% 160.85% 59.75% 61.52% 68.78% 36.46% 100.00%
NP to SH 333 4,058 1,493 1,476 2,097 1,326 2,505 -28.55% YoY % -91.79% 171.80% 1.15% -29.61% 58.14% -47.07% - Horiz. % 13.29% 162.00% 59.60% 58.92% 83.71% 52.93% 100.00%
Tax Rate 78.83 % 27.30 % 29.73 % 31.63 % 32.04 % 36.38 % 26.68 % 19.78% YoY % 188.75% -8.17% -6.01% -1.28% -11.93% 36.36% - Horiz. % 295.46% 102.32% 111.43% 118.55% 120.09% 136.36% 100.00%
Total Cost 66,224 92,266 71,579 36,045 30,849 27,120 45,052 6.63% YoY % -28.22% 28.90% 98.58% 16.84% 13.75% -39.80% - Horiz. % 146.99% 204.80% 158.88% 80.01% 68.47% 60.20% 100.00%
Net Worth 209,333 146,378 164,766 136,703 125,164 113,433 98,571 13.37% YoY % 43.01% -11.16% 20.53% 9.22% 10.34% 15.08% - Horiz. % 212.37% 148.50% 167.15% 138.68% 126.98% 115.08% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 2,523 995 - - YoY % 0.00% 0.00% 0.00% 0.00% 153.61% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 253.61% 100.00% -
Div Payout % - % - % - % - % 120.34 % 75.04 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 60.37% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 160.37% 100.00% -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 209,333 146,378 164,766 136,703 125,164 113,433 98,571 13.37% YoY % 43.01% -11.16% 20.53% 9.22% 10.34% 15.08% - Horiz. % 212.37% 148.50% 167.15% 138.68% 126.98% 115.08% 100.00%
NOSH 227,536 232,347 208,565 99,060 100,939 99,503 91,270 16.44% YoY % -2.07% 11.40% 110.54% -1.86% 1.44% 9.02% - Horiz. % 249.30% 254.57% 228.51% 108.54% 110.59% 109.02% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.47 % 4.69 % 2.30 % 4.60 % 5.93 % 3.66 % 5.90 % -34.39% YoY % -89.98% 103.91% -50.00% -22.43% 62.02% -37.97% - Horiz. % 7.97% 79.49% 38.98% 77.97% 100.51% 62.03% 100.00%
ROE 0.16 % 2.77 % 0.91 % 1.08 % 1.68 % 1.17 % 2.54 % -36.91% YoY % -94.22% 204.40% -15.74% -35.71% 43.59% -53.94% - Horiz. % 6.30% 109.06% 35.83% 42.52% 66.14% 46.06% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.24 41.67 35.13 38.14 32.49 28.29 52.46 -9.28% YoY % -29.83% 18.62% -7.89% 17.39% 14.85% -46.07% - Horiz. % 55.74% 79.43% 66.97% 72.70% 61.93% 53.93% 100.00%
EPS 0.15 1.75 0.72 1.49 2.07 1.33 2.74 -38.37% YoY % -91.43% 143.06% -51.68% -28.02% 55.64% -51.46% - Horiz. % 5.47% 63.87% 26.28% 54.38% 75.55% 48.54% 100.00%
DPS 0.00 0.00 0.00 0.00 2.50 1.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 150.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 250.00% 100.00% -
NAPS 0.9200 0.6300 0.7900 1.3800 1.2400 1.1400 1.0800 -2.64% YoY % 46.03% -20.25% -42.75% 11.29% 8.77% 5.56% - Horiz. % 85.19% 58.33% 73.15% 127.78% 114.81% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,621 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.76 38.94 29.47 15.20 13.19 11.32 19.26 5.63% YoY % -31.28% 32.13% 93.88% 15.24% 16.52% -41.23% - Horiz. % 138.94% 202.18% 153.01% 78.92% 68.48% 58.77% 100.00%
EPS 0.13 1.63 0.60 0.59 0.84 0.53 1.01 -28.93% YoY % -92.02% 171.67% 1.69% -29.76% 58.49% -47.52% - Horiz. % 12.87% 161.39% 59.41% 58.42% 83.17% 52.48% 100.00%
DPS 0.00 0.00 0.00 0.00 1.01 0.40 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 152.50% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 252.50% 100.00% -
NAPS 0.8420 0.5888 0.6627 0.5498 0.5034 0.4562 0.3965 13.37% YoY % 43.00% -11.15% 20.53% 9.22% 10.35% 15.06% - Horiz. % 212.36% 148.50% 167.14% 138.66% 126.96% 115.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.5150 0.4750 0.6050 1.0100 1.2500 1.1000 1.0700 -
P/RPS 1.76 1.14 1.72 2.65 3.85 3.89 2.04 -2.43% YoY % 54.39% -33.72% -35.09% -31.17% -1.03% 90.69% - Horiz. % 86.27% 55.88% 84.31% 129.90% 188.73% 190.69% 100.00%
P/EPS 351.90 27.20 84.52 67.79 60.17 82.54 38.99 44.27% YoY % 1,193.75% -67.82% 24.68% 12.66% -27.10% 111.70% - Horiz. % 902.54% 69.76% 216.77% 173.87% 154.32% 211.70% 100.00%
EY 0.28 3.68 1.18 1.48 1.66 1.21 2.57 -30.88% YoY % -92.39% 211.86% -20.27% -10.84% 37.19% -52.92% - Horiz. % 10.89% 143.19% 45.91% 57.59% 64.59% 47.08% 100.00%
DY 0.00 0.00 0.00 0.00 2.00 0.91 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 119.78% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 219.78% 100.00% -
P/NAPS 0.56 0.75 0.77 0.73 1.01 0.96 0.99 -9.06% YoY % -25.33% -2.60% 5.48% -27.72% 5.21% -3.03% - Horiz. % 56.57% 75.76% 77.78% 73.74% 102.02% 96.97% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 - 24/06/21 30/06/20 29/05/19 30/05/18 31/05/17 -
Price 0.5250 0.4050 0.6050 1.3000 1.3800 1.0000 1.0400 -
P/RPS 1.80 0.97 1.72 3.41 4.25 3.53 1.98 -1.58% YoY % 85.57% -43.60% -49.56% -19.76% 20.40% 78.28% - Horiz. % 90.91% 48.99% 86.87% 172.22% 214.65% 178.28% 100.00%
P/EPS 358.73 23.19 84.52 87.25 66.43 75.04 37.89 45.42% YoY % 1,446.92% -72.56% -3.13% 31.34% -11.47% 98.05% - Horiz. % 946.77% 61.20% 223.07% 230.27% 175.32% 198.05% 100.00%
EY 0.28 4.31 1.18 1.15 1.51 1.33 2.64 -31.19% YoY % -93.50% 265.25% 2.61% -23.84% 13.53% -49.62% - Horiz. % 10.61% 163.26% 44.70% 43.56% 57.20% 50.38% 100.00%
DY 0.00 0.00 0.00 0.00 1.81 1.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 81.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 181.00% 100.00% -
P/NAPS 0.57 0.64 0.77 0.94 1.11 0.88 0.96 -8.32% YoY % -10.94% -16.88% -18.09% -15.32% 26.14% -8.33% - Horiz. % 59.38% 66.67% 80.21% 97.92% 115.62% 91.67% 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