[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -8.25%
YoY- -32.88%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,035,529 478,511 1,531,928 969,743 739,185 418,307 1,796,499 -30.80%
PBT 177,420 98,488 207,450 73,701 77,859 55,038 204,546 -9.07%
Tax 57 -2,540 -15,751 -6,254 -5,334 -2,320 -22,660 -
NP 177,477 95,948 191,699 67,447 72,525 52,718 181,886 -1.62%
-
NP to SH 163,340 89,284 167,925 58,409 63,660 47,032 157,923 2.28%
-
Tax Rate -0.03% 2.58% 7.59% 8.49% 6.85% 4.22% 11.08% -
Total Cost 858,052 382,563 1,340,229 902,296 666,660 365,589 1,614,613 -34.46%
-
Net Worth 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 6.34%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 62,542 - 78,177 19,544 19,544 - 42,997 28.46%
Div Payout % 38.29% - 46.56% 33.46% 30.70% - 27.23% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 6.34%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.14% 20.05% 12.51% 6.96% 9.81% 12.60% 10.12% -
ROE 8.16% 4.58% 8.77% 3.23% 3.48% 2.54% 8.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 264.92 122.42 391.91 248.09 189.10 107.01 459.59 -30.80%
EPS 41.79 22.85 42.96 14.94 16.29 12.03 40.41 2.27%
DPS 16.00 0.00 20.00 5.00 5.00 0.00 11.00 28.46%
NAPS 5.12 4.99 4.90 4.62 4.68 4.73 4.67 6.34%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 264.86 122.39 391.83 248.03 189.06 106.99 459.50 -30.80%
EPS 41.78 22.84 42.95 14.94 16.28 12.03 40.39 2.28%
DPS 16.00 0.00 20.00 5.00 5.00 0.00 11.00 28.46%
NAPS 5.1189 4.9889 4.899 4.619 4.679 4.729 4.669 6.34%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.20 3.09 3.20 3.19 3.14 3.43 3.39 -
P/RPS 1.21 2.52 0.82 1.29 1.66 3.21 0.74 38.91%
P/EPS 7.66 13.53 7.45 21.35 19.28 28.51 8.39 -5.90%
EY 13.06 7.39 13.42 4.68 5.19 3.51 11.92 6.29%
DY 5.00 0.00 6.25 1.57 1.59 0.00 3.24 33.64%
P/NAPS 0.63 0.62 0.65 0.69 0.67 0.73 0.73 -9.37%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 25/02/22 24/11/21 25/08/21 27/05/21 25/02/21 -
Price 3.29 3.19 3.10 3.22 3.23 3.18 3.35 -
P/RPS 1.24 2.61 0.79 1.30 1.71 2.97 0.73 42.50%
P/EPS 7.87 13.97 7.22 21.55 19.83 26.43 8.29 -3.41%
EY 12.70 7.16 13.86 4.64 5.04 3.78 12.06 3.51%
DY 4.86 0.00 6.45 1.55 1.55 0.00 3.28 30.06%
P/NAPS 0.64 0.64 0.63 0.70 0.69 0.67 0.72 -7.57%

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