[MBMR] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 112.68%
YoY- 89.84%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized 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 2,308,096 2,208,926 2,071,058 1,914,044 1,531,928 1,292,990 1,478,370 34.47%
PBT 325,285 335,160 354,840 393,952 207,450 98,268 155,718 63.19%
Tax -14,061 -6,885 114 -10,160 -15,751 -8,338 -10,668 20.15%
NP 311,224 328,274 354,954 383,792 191,699 89,929 145,050 66.12%
-
NP to SH 281,554 298,856 326,680 357,136 167,925 77,878 127,320 69.49%
-
Tax Rate 4.32% 2.05% -0.03% 2.58% 7.59% 8.48% 6.85% -
Total Cost 1,996,872 1,880,652 1,716,104 1,530,252 1,340,229 1,203,061 1,333,320 30.80%
-
Net Worth 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 8.07%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 144,628 83,389 125,084 - 78,177 26,059 39,088 138.65%
Div Payout % 51.37% 27.90% 38.29% - 46.56% 33.46% 30.70% -
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 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 8.07%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
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 13.48% 14.86% 17.14% 20.05% 12.51% 6.96% 9.81% -
ROE 13.69% 14.96% 16.32% 18.31% 8.77% 4.31% 6.96% -
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 590.48 565.11 529.83 489.67 391.91 330.78 378.21 34.47%
EPS 72.03 76.45 83.58 91.40 42.96 19.92 32.58 69.46%
DPS 37.00 21.33 32.00 0.00 20.00 6.67 10.00 138.65%
NAPS 5.26 5.11 5.12 4.99 4.90 4.62 4.68 8.07%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 590.35 564.98 529.72 489.56 391.83 330.71 378.13 34.47%
EPS 72.01 76.44 83.56 91.35 42.95 19.92 32.57 69.46%
DPS 36.99 21.33 31.99 0.00 20.00 6.67 10.00 138.60%
NAPS 5.2589 5.1089 5.1189 4.9889 4.899 4.619 4.679 8.07%
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 3.28 3.26 3.20 3.09 3.20 3.19 3.14 -
P/RPS 0.56 0.58 0.60 0.63 0.82 0.96 0.83 -23.01%
P/EPS 4.55 4.26 3.83 3.38 7.45 16.01 9.64 -39.29%
EY 21.96 23.45 26.12 29.57 13.42 6.25 10.37 64.68%
DY 11.28 6.54 10.00 0.00 6.25 2.09 3.18 132.05%
P/NAPS 0.62 0.64 0.63 0.62 0.65 0.69 0.67 -5.02%
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 20/02/23 24/11/22 25/08/22 25/05/22 25/02/22 24/11/21 25/08/21 -
Price 3.79 3.31 3.29 3.19 3.10 3.22 3.23 -
P/RPS 0.64 0.59 0.62 0.65 0.79 0.97 0.85 -17.19%
P/EPS 5.26 4.33 3.94 3.49 7.22 16.16 9.92 -34.41%
EY 19.01 23.10 25.40 28.64 13.86 6.19 10.08 52.46%
DY 9.76 6.45 9.73 0.00 6.45 2.07 3.10 114.36%
P/NAPS 0.72 0.65 0.64 0.64 0.63 0.70 0.69 2.86%

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