[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 56.57%
YoY- 145.77%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,077,111 532,450 1,928,228 1,429,251 956,776 463,460 1,732,556 -27.22%
PBT 153,645 61,492 200,719 127,584 82,457 39,248 -148,501 -
Tax -13,910 -2,838 -11,699 -7,053 -4,894 -2,181 -7,521 50.84%
NP 139,735 58,654 189,020 120,531 77,563 37,067 -156,022 -
-
NP to SH 123,693 49,655 165,548 105,468 67,363 32,815 -148,830 -
-
Tax Rate 9.05% 4.62% 5.83% 5.53% 5.94% 5.56% - -
Total Cost 937,376 473,796 1,739,208 1,308,720 879,213 426,393 1,888,578 -37.39%
-
Net Worth 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 10.45%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,453 - 23,453 11,726 11,726 - 11,726 58.94%
Div Payout % 18.96% - 14.17% 11.12% 17.41% - 0.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 10.45%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.97% 11.02% 9.80% 8.43% 8.11% 8.00% -9.01% -
ROE 7.41% 3.07% 10.48% 6.95% 4.51% 2.25% -10.35% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 275.56 136.22 493.29 365.64 244.77 118.57 443.24 -27.22%
EPS 31.65 12.70 42.35 26.98 17.23 8.40 -38.08 -
DPS 6.00 0.00 6.00 3.00 3.00 0.00 3.00 58.94%
NAPS 4.27 4.14 4.04 3.88 3.82 3.73 3.68 10.45%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 275.56 136.22 493.29 365.64 244.77 118.57 443.24 -27.22%
EPS 31.65 12.70 42.35 26.98 17.23 8.40 -38.07 -
DPS 6.00 0.00 6.00 3.00 3.00 0.00 3.00 58.94%
NAPS 4.27 4.14 4.04 3.88 3.82 3.73 3.68 10.45%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.90 2.76 2.20 2.06 2.38 2.45 2.20 -
P/RPS 1.05 2.03 0.45 0.56 0.97 2.07 0.50 64.21%
P/EPS 9.16 21.73 5.19 7.63 13.81 29.18 -5.78 -
EY 10.91 4.60 19.25 13.10 7.24 3.43 -17.31 -
DY 2.07 0.00 2.73 1.46 1.26 0.00 1.36 32.42%
P/NAPS 0.68 0.67 0.54 0.53 0.62 0.66 0.60 8.72%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 23/05/19 27/02/19 22/11/18 28/08/18 23/05/18 22/02/18 -
Price 3.67 2.80 2.59 1.87 2.32 2.35 2.29 -
P/RPS 1.33 2.06 0.53 0.51 0.95 1.98 0.52 87.34%
P/EPS 11.60 22.04 6.12 6.93 13.46 27.99 -6.01 -
EY 8.62 4.54 16.35 14.43 7.43 3.57 -16.63 -
DY 1.63 0.00 2.32 1.60 1.29 0.00 1.31 15.73%
P/NAPS 0.86 0.68 0.64 0.48 0.61 0.63 0.62 24.45%

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