[MBMR] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -7.85%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,644,110 1,265,272 1,496,160 2,088,495 2,123,242 2,154,222 2,129,800 -15.80%
PBT 144,064 56,894 125,068 263,155 294,661 307,290 245,968 -29.92%
Tax -9,665 -5,040 -3,972 -16,693 -24,136 -27,820 -11,352 -10.14%
NP 134,398 51,854 121,096 246,462 270,525 279,470 234,616 -30.95%
-
NP to SH 116,029 44,086 108,916 220,494 239,276 247,386 198,620 -30.05%
-
Tax Rate 6.71% 8.86% 3.18% 6.34% 8.19% 9.05% 4.62% -
Total Cost 1,509,712 1,213,418 1,375,064 1,842,033 1,852,717 1,874,752 1,895,184 -14.03%
-
Net Worth 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 1,618,274 5.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 26,059 39,088 - 50,815 31,271 46,906 - -
Div Payout % 22.46% 88.66% - 23.05% 13.07% 18.96% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 1,618,274 5.54%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.17% 4.10% 8.09% 11.80% 12.74% 12.97% 11.02% -
ROE 6.61% 2.53% 6.23% 12.65% 14.04% 14.82% 12.27% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 420.61 323.69 382.76 534.30 543.18 551.11 544.86 -15.80%
EPS 29.68 11.28 27.84 56.41 61.21 63.30 50.80 -30.04%
DPS 6.67 10.00 0.00 13.00 8.00 12.00 0.00 -
NAPS 4.49 4.46 4.47 4.46 4.36 4.27 4.14 5.54%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 420.52 323.62 382.68 534.18 543.07 550.99 544.75 -15.80%
EPS 29.68 11.28 27.86 56.40 61.20 63.27 50.80 -30.04%
DPS 6.67 10.00 0.00 13.00 8.00 12.00 0.00 -
NAPS 4.489 4.4591 4.469 4.4591 4.3591 4.2691 4.1391 5.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.17 3.24 2.78 3.86 3.95 2.90 2.76 -
P/RPS 0.75 1.00 0.73 0.72 0.73 0.53 0.51 29.22%
P/EPS 10.68 28.73 9.98 6.84 6.45 4.58 5.43 56.78%
EY 9.36 3.48 10.02 14.61 15.50 21.82 18.41 -36.22%
DY 2.10 3.09 0.00 3.37 2.03 4.14 0.00 -
P/NAPS 0.71 0.73 0.62 0.87 0.91 0.68 0.67 3.93%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 21/05/20 26/02/20 21/11/19 20/08/19 23/05/19 -
Price 3.21 3.16 2.85 3.96 3.70 3.67 2.80 -
P/RPS 0.76 0.98 0.74 0.74 0.68 0.67 0.51 30.37%
P/EPS 10.81 28.02 10.23 7.02 6.04 5.80 5.51 56.52%
EY 9.25 3.57 9.78 14.24 16.54 17.24 18.15 -36.11%
DY 2.08 3.16 0.00 3.28 2.16 3.27 0.00 -
P/NAPS 0.71 0.71 0.64 0.89 0.85 0.86 0.68 2.91%

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