[MBMR] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 17.72%
YoY- 211.23%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,123,242 2,154,222 2,129,800 1,928,228 1,905,668 1,913,552 1,853,840 9.45%
PBT 294,661 307,290 245,968 200,719 170,112 164,914 156,992 52.10%
Tax -24,136 -27,820 -11,352 -11,699 -9,404 -9,788 -8,724 96.95%
NP 270,525 279,470 234,616 189,020 160,708 155,126 148,268 49.26%
-
NP to SH 239,276 247,386 198,620 165,548 140,624 134,726 131,260 49.17%
-
Tax Rate 8.19% 9.05% 4.62% 5.83% 5.53% 5.94% 5.56% -
Total Cost 1,852,717 1,874,752 1,895,184 1,739,208 1,744,960 1,758,426 1,705,572 5.66%
-
Net Worth 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 10.95%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 31,271 46,906 - 23,453 15,635 23,453 - -
Div Payout % 13.07% 18.96% - 14.17% 11.12% 17.41% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 10.95%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.74% 12.97% 11.02% 9.80% 8.43% 8.11% 8.00% -
ROE 14.04% 14.82% 12.27% 10.48% 9.27% 9.02% 9.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 543.18 551.11 544.86 493.29 487.52 489.54 474.26 9.45%
EPS 61.21 63.30 50.80 42.35 35.97 34.46 33.60 49.10%
DPS 8.00 12.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 4.36 4.27 4.14 4.04 3.88 3.82 3.73 10.95%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 543.07 550.99 544.75 493.19 487.42 489.44 474.16 9.45%
EPS 61.20 63.27 50.80 42.34 35.97 34.46 33.57 49.17%
DPS 8.00 12.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 4.3591 4.2691 4.1391 4.0391 3.8792 3.8192 3.7292 10.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.95 2.90 2.76 2.20 2.06 2.38 2.45 -
P/RPS 0.73 0.53 0.51 0.45 0.42 0.49 0.52 25.34%
P/EPS 6.45 4.58 5.43 5.19 5.73 6.91 7.30 -7.91%
EY 15.50 21.82 18.41 19.25 17.46 14.48 13.71 8.51%
DY 2.03 4.14 0.00 2.73 1.94 2.52 0.00 -
P/NAPS 0.91 0.68 0.67 0.54 0.53 0.62 0.66 23.85%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 23/05/19 27/02/19 22/11/18 28/08/18 23/05/18 -
Price 3.70 3.67 2.80 2.59 1.87 2.32 2.35 -
P/RPS 0.68 0.67 0.51 0.53 0.38 0.47 0.50 22.72%
P/EPS 6.04 5.80 5.51 6.12 5.20 6.73 7.00 -9.35%
EY 16.54 17.24 18.15 16.35 19.24 14.86 14.29 10.22%
DY 2.16 3.27 0.00 2.32 2.14 2.59 0.00 -
P/NAPS 0.85 0.86 0.68 0.64 0.48 0.61 0.63 22.07%

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