[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 25.61%
YoY- 67.67%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,716,631 1,095,360 555,792 2,308,096 1,656,695 1,035,529 478,511 134.16%
PBT 278,808 155,406 93,644 325,285 251,370 177,420 98,488 99.98%
Tax -16,530 -8,104 -4,786 -14,061 -5,164 57 -2,540 248.17%
NP 262,278 147,302 88,858 311,224 246,206 177,477 95,948 95.38%
-
NP to SH 236,640 131,883 79,956 281,554 224,142 163,340 89,284 91.40%
-
Tax Rate 5.93% 5.21% 5.11% 4.32% 2.05% -0.03% 2.58% -
Total Cost 1,454,353 948,058 466,934 1,996,872 1,410,489 858,052 382,563 143.38%
-
Net Worth 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 4.48%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 152,446 101,630 - 144,628 62,542 62,542 - -
Div Payout % 64.42% 77.06% - 51.37% 27.90% 38.29% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 4.48%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.28% 13.45% 15.99% 13.48% 14.86% 17.14% 20.05% -
ROE 11.36% 6.34% 3.90% 13.69% 11.22% 8.16% 4.58% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 439.16 280.22 142.19 590.48 423.83 264.92 122.42 134.15%
EPS 60.54 33.74 20.46 72.03 57.34 41.79 22.85 91.35%
DPS 39.00 26.00 0.00 37.00 16.00 16.00 0.00 -
NAPS 5.33 5.32 5.25 5.26 5.11 5.12 4.99 4.48%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 439.07 280.16 142.16 590.35 423.74 264.86 122.39 134.16%
EPS 60.53 33.73 20.45 72.01 57.33 41.78 22.84 91.39%
DPS 38.99 25.99 0.00 36.99 16.00 16.00 0.00 -
NAPS 5.3289 5.3189 5.2489 5.2589 5.1089 5.1189 4.9889 4.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.69 3.53 3.42 3.28 3.26 3.20 3.09 -
P/RPS 0.84 1.26 2.41 0.56 0.77 1.21 2.52 -51.89%
P/EPS 6.10 10.46 16.72 4.55 5.69 7.66 13.53 -41.17%
EY 16.41 9.56 5.98 21.96 17.59 13.06 7.39 70.12%
DY 10.57 7.37 0.00 11.28 4.91 5.00 0.00 -
P/NAPS 0.69 0.66 0.65 0.62 0.64 0.63 0.62 7.38%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 25/05/22 -
Price 4.26 3.69 3.49 3.79 3.31 3.29 3.19 -
P/RPS 0.97 1.32 2.45 0.64 0.78 1.24 2.61 -48.27%
P/EPS 7.04 10.94 17.06 5.26 5.77 7.87 13.97 -36.64%
EY 14.21 9.14 5.86 19.01 17.32 12.70 7.16 57.86%
DY 9.15 7.05 0.00 9.76 4.83 4.86 0.00 -
P/NAPS 0.80 0.69 0.66 0.72 0.65 0.64 0.64 16.02%

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