[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 41.33%
YoY- 18.79%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,824,754 1,186,382 617,136 2,416,850 1,716,631 1,095,360 555,792 120.42%
PBT 278,069 175,426 95,035 394,709 278,808 155,406 93,644 106.18%
Tax -14,428 -9,293 -5,038 -23,014 -16,530 -8,104 -4,786 108.26%
NP 263,641 166,133 89,997 371,695 262,278 147,302 88,858 106.07%
-
NP to SH 235,268 147,886 80,244 334,454 236,640 131,883 79,956 104.93%
-
Tax Rate 5.19% 5.30% 5.30% 5.83% 5.93% 5.21% 5.11% -
Total Cost 1,561,113 1,020,249 527,139 2,045,155 1,454,353 948,058 466,934 123.09%
-
Net Worth 2,243,625 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 6.10%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 175,894 62,542 - 152,446 152,446 101,630 - -
Div Payout % 74.76% 42.29% - 45.58% 64.42% 77.06% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,243,625 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 6.10%
NOSH 390,875 390,887 390,887 390,887 390,887 390,887 390,887 -0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 14.45% 14.00% 14.58% 15.38% 15.28% 13.45% 15.99% -
ROE 10.49% 6.67% 3.63% 15.70% 11.36% 6.34% 3.90% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 466.84 303.51 157.88 618.30 439.16 280.22 142.19 120.42%
EPS 60.19 37.83 20.53 85.57 60.54 33.74 20.46 104.90%
DPS 45.00 16.00 0.00 39.00 39.00 26.00 0.00 -
NAPS 5.74 5.67 5.65 5.45 5.33 5.32 5.25 6.11%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 466.72 303.45 157.85 618.17 439.07 280.16 142.16 120.41%
EPS 60.18 37.83 20.52 85.54 60.53 33.73 20.45 104.95%
DPS 44.99 16.00 0.00 38.99 38.99 25.99 0.00 -
NAPS 5.7386 5.6688 5.6488 5.4488 5.3289 5.3189 5.2489 6.10%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 5.89 5.29 4.64 4.24 3.69 3.53 3.42 -
P/RPS 1.26 1.74 2.94 0.69 0.84 1.26 2.41 -35.02%
P/EPS 9.79 13.98 22.60 4.96 6.10 10.46 16.72 -29.94%
EY 10.22 7.15 4.42 20.18 16.41 9.56 5.98 42.80%
DY 7.64 3.02 0.00 9.20 10.57 7.37 0.00 -
P/NAPS 1.03 0.93 0.82 0.78 0.69 0.66 0.65 35.80%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 28/08/24 27/05/24 28/02/24 24/11/23 23/08/23 25/05/23 -
Price 6.36 5.67 5.05 4.48 4.26 3.69 3.49 -
P/RPS 1.36 1.87 3.20 0.72 0.97 1.32 2.45 -32.38%
P/EPS 10.57 14.99 24.60 5.24 7.04 10.94 17.06 -27.25%
EY 9.46 6.67 4.07 19.10 14.21 9.14 5.86 37.49%
DY 7.08 2.82 0.00 8.71 9.15 7.05 0.00 -
P/NAPS 1.11 1.00 0.89 0.82 0.80 0.69 0.66 41.28%

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