[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 81.47%
YoY- -28.38%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 969,743 739,185 418,307 1,796,499 1,233,083 632,636 374,040 88.61%
PBT 73,701 77,859 55,038 204,546 108,048 28,447 31,267 77.02%
Tax -6,254 -5,334 -2,320 -22,660 -7,249 -2,520 -993 240.65%
NP 67,447 72,525 52,718 181,886 100,799 25,927 30,274 70.49%
-
NP to SH 58,409 63,660 47,032 157,923 87,022 22,043 27,229 66.25%
-
Tax Rate 8.49% 6.85% 4.22% 11.08% 6.71% 8.86% 3.18% -
Total Cost 902,296 666,660 365,589 1,614,613 1,132,284 606,709 343,766 90.16%
-
Net Worth 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 1,743,358 1,747,267 2.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 19,544 19,544 - 42,997 19,544 19,544 - -
Div Payout % 33.46% 30.70% - 27.23% 22.46% 88.66% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 1,743,358 1,747,267 2.22%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.96% 9.81% 12.60% 10.12% 8.17% 4.10% 8.09% -
ROE 3.23% 3.48% 2.54% 8.65% 4.96% 1.26% 1.56% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 248.09 189.10 107.01 459.59 315.46 161.85 95.69 88.61%
EPS 14.94 16.29 12.03 40.41 22.26 5.64 6.96 66.32%
DPS 5.00 5.00 0.00 11.00 5.00 5.00 0.00 -
NAPS 4.62 4.68 4.73 4.67 4.49 4.46 4.47 2.22%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 248.03 189.06 106.99 459.50 315.39 161.81 95.67 88.61%
EPS 14.94 16.28 12.03 40.39 22.26 5.64 6.96 66.32%
DPS 5.00 5.00 0.00 11.00 5.00 5.00 0.00 -
NAPS 4.619 4.679 4.729 4.669 4.489 4.4591 4.469 2.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.19 3.14 3.43 3.39 3.17 3.24 2.78 -
P/RPS 1.29 1.66 3.21 0.74 1.00 2.00 2.91 -41.83%
P/EPS 21.35 19.28 28.51 8.39 14.24 57.45 39.91 -34.07%
EY 4.68 5.19 3.51 11.92 7.02 1.74 2.51 51.43%
DY 1.57 1.59 0.00 3.24 1.58 1.54 0.00 -
P/NAPS 0.69 0.67 0.73 0.73 0.71 0.73 0.62 7.38%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 27/05/21 25/02/21 19/11/20 19/08/20 21/05/20 -
Price 3.22 3.23 3.18 3.35 3.21 3.16 2.85 -
P/RPS 1.30 1.71 2.97 0.73 1.02 1.95 2.98 -42.45%
P/EPS 21.55 19.83 26.43 8.29 14.42 56.04 40.91 -34.74%
EY 4.64 5.04 3.78 12.06 6.94 1.78 2.44 53.43%
DY 1.55 1.55 0.00 3.28 1.56 1.58 0.00 -
P/NAPS 0.70 0.69 0.67 0.72 0.71 0.71 0.64 6.15%

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