[MBMR] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -8.52%
YoY- 283.75%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,190,720 2,223,168 2,308,096 2,208,926 2,071,058 1,914,044 1,531,928 27.01%
PBT 310,812 374,576 325,285 335,160 354,840 393,952 207,450 31.03%
Tax -16,208 -19,144 -14,061 -6,885 114 -10,160 -15,751 1.93%
NP 294,604 355,432 311,224 328,274 354,954 383,792 191,699 33.27%
-
NP to SH 263,766 319,824 281,554 298,856 326,680 357,136 167,925 35.23%
-
Tax Rate 5.21% 5.11% 4.32% 2.05% -0.03% 2.58% 7.59% -
Total Cost 1,896,116 1,867,736 1,996,872 1,880,652 1,716,104 1,530,252 1,340,229 26.10%
-
Net Worth 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 5.65%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 203,261 - 144,628 83,389 125,084 - 78,177 89.41%
Div Payout % 77.06% - 51.37% 27.90% 38.29% - 46.56% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 5.65%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.45% 15.99% 13.48% 14.86% 17.14% 20.05% 12.51% -
ROE 12.68% 15.58% 13.69% 14.96% 16.32% 18.31% 8.77% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 560.45 568.75 590.48 565.11 529.83 489.67 391.91 27.01%
EPS 67.48 81.84 72.03 76.45 83.58 91.40 42.96 35.23%
DPS 52.00 0.00 37.00 21.33 32.00 0.00 20.00 89.41%
NAPS 5.32 5.25 5.26 5.11 5.12 4.99 4.90 5.65%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 560.33 568.63 590.35 564.98 529.72 489.56 391.83 27.01%
EPS 67.46 81.80 72.01 76.44 83.56 91.35 42.95 35.23%
DPS 51.99 0.00 36.99 21.33 31.99 0.00 20.00 89.38%
NAPS 5.3189 5.2489 5.2589 5.1089 5.1189 4.9889 4.899 5.65%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.53 3.42 3.28 3.26 3.20 3.09 3.20 -
P/RPS 0.63 0.60 0.56 0.58 0.60 0.63 0.82 -16.15%
P/EPS 5.23 4.18 4.55 4.26 3.83 3.38 7.45 -21.06%
EY 19.12 23.92 21.96 23.45 26.12 29.57 13.42 26.69%
DY 14.73 0.00 11.28 6.54 10.00 0.00 6.25 77.37%
P/NAPS 0.66 0.65 0.62 0.64 0.63 0.62 0.65 1.02%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 25/05/22 25/02/22 -
Price 3.69 3.49 3.79 3.31 3.29 3.19 3.10 -
P/RPS 0.66 0.61 0.64 0.59 0.62 0.65 0.79 -11.32%
P/EPS 5.47 4.27 5.26 4.33 3.94 3.49 7.22 -16.93%
EY 18.29 23.44 19.01 23.10 25.40 28.64 13.86 20.37%
DY 14.09 0.00 9.76 6.45 9.73 0.00 6.45 68.59%
P/NAPS 0.69 0.66 0.72 0.65 0.64 0.64 0.63 6.27%

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