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

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%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,914,044 1,531,928 1,292,990 1,478,370 1,673,228 1,796,499 1,644,110 10.67%
PBT 393,952 207,450 98,268 155,718 220,152 204,546 144,064 95.67%
Tax -10,160 -15,751 -8,338 -10,668 -9,280 -22,660 -9,665 3.38%
NP 383,792 191,699 89,929 145,050 210,872 181,886 134,398 101.40%
-
NP to SH 357,136 167,925 77,878 127,320 188,128 157,923 116,029 111.74%
-
Tax Rate 2.58% 7.59% 8.48% 6.85% 4.22% 11.08% 6.71% -
Total Cost 1,530,252 1,340,229 1,203,061 1,333,320 1,462,356 1,614,613 1,509,712 0.90%
-
Net Worth 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 7.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 78,177 26,059 39,088 - 42,997 26,059 -
Div Payout % - 46.56% 33.46% 30.70% - 27.23% 22.46% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 7.29%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.05% 12.51% 6.96% 9.81% 12.60% 10.12% 8.17% -
ROE 18.31% 8.77% 4.31% 6.96% 10.18% 8.65% 6.61% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 489.67 391.91 330.78 378.21 428.06 459.59 420.61 10.67%
EPS 91.40 42.96 19.92 32.58 48.12 40.41 29.68 111.81%
DPS 0.00 20.00 6.67 10.00 0.00 11.00 6.67 -
NAPS 4.99 4.90 4.62 4.68 4.73 4.67 4.49 7.29%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 489.67 391.91 330.78 378.21 428.06 459.59 420.61 10.67%
EPS 91.40 42.96 19.92 32.58 48.12 40.41 29.68 111.81%
DPS 0.00 20.00 6.67 10.00 0.00 11.00 6.67 -
NAPS 4.99 4.90 4.62 4.68 4.73 4.67 4.49 7.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.09 3.20 3.19 3.14 3.43 3.39 3.17 -
P/RPS 0.63 0.82 0.96 0.83 0.80 0.74 0.75 -10.98%
P/EPS 3.38 7.45 16.01 9.64 7.13 8.39 10.68 -53.59%
EY 29.57 13.42 6.25 10.37 14.03 11.92 9.36 115.45%
DY 0.00 6.25 2.09 3.18 0.00 3.24 2.10 -
P/NAPS 0.62 0.65 0.69 0.67 0.73 0.73 0.71 -8.64%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 24/11/21 25/08/21 27/05/21 25/02/21 19/11/20 -
Price 3.19 3.10 3.22 3.23 3.18 3.35 3.21 -
P/RPS 0.65 0.79 0.97 0.85 0.74 0.73 0.76 -9.90%
P/EPS 3.49 7.22 16.16 9.92 6.61 8.29 10.81 -52.97%
EY 28.64 13.86 6.19 10.08 15.13 12.06 9.25 112.57%
DY 0.00 6.45 2.07 3.10 0.00 3.28 2.08 -
P/NAPS 0.64 0.63 0.70 0.69 0.67 0.72 0.71 -6.69%

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