[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 122.05%
YoY- 68.93%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,928,228 1,429,251 956,776 463,460 1,732,556 1,288,786 821,981 76.27%
PBT 200,719 127,584 82,457 39,248 -148,501 54,121 42,443 180.94%
Tax -11,699 -7,053 -4,894 -2,181 -7,521 -5,869 -3,341 130.06%
NP 189,020 120,531 77,563 37,067 -156,022 48,252 39,102 185.07%
-
NP to SH 165,548 105,468 67,363 32,815 -148,830 42,913 35,579 177.93%
-
Tax Rate 5.83% 5.53% 5.94% 5.56% - 10.84% 7.87% -
Total Cost 1,739,208 1,308,720 879,213 426,393 1,888,578 1,240,534 782,879 70.00%
-
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,453 11,726 11,726 - 11,726 5,863 5,863 151.35%
Div Payout % 14.17% 11.12% 17.41% - 0.00% 13.66% 16.48% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.80% 8.43% 8.11% 8.00% -9.01% 3.74% 4.76% -
ROE 10.48% 6.95% 4.51% 2.25% -10.35% 2.63% 2.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 493.29 365.64 244.77 118.57 443.24 329.71 210.29 76.27%
EPS 42.35 26.98 17.23 8.40 -38.08 10.98 9.10 177.96%
DPS 6.00 3.00 3.00 0.00 3.00 1.50 1.50 151.34%
NAPS 4.04 3.88 3.82 3.73 3.68 4.17 4.17 -2.08%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 493.19 365.56 244.72 118.54 443.14 329.64 210.24 76.27%
EPS 42.34 26.98 17.23 8.39 -38.07 10.98 9.10 177.92%
DPS 6.00 3.00 3.00 0.00 3.00 1.50 1.50 151.34%
NAPS 4.0391 3.8792 3.8192 3.7292 3.6792 4.1691 4.1691 -2.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.20 2.06 2.38 2.45 2.20 2.04 2.25 -
P/RPS 0.45 0.56 0.97 2.07 0.50 0.62 1.07 -43.77%
P/EPS 5.19 7.63 13.81 29.18 -5.78 18.58 24.72 -64.57%
EY 19.25 13.10 7.24 3.43 -17.31 5.38 4.05 181.89%
DY 2.73 1.46 1.26 0.00 1.36 0.74 0.67 154.45%
P/NAPS 0.54 0.53 0.62 0.66 0.60 0.49 0.54 0.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 28/08/18 23/05/18 22/02/18 22/11/17 23/08/17 -
Price 2.59 1.87 2.32 2.35 2.29 2.12 2.18 -
P/RPS 0.53 0.51 0.95 1.98 0.52 0.64 1.04 -36.12%
P/EPS 6.12 6.93 13.46 27.99 -6.01 19.31 23.95 -59.63%
EY 16.35 14.43 7.43 3.57 -16.63 5.18 4.18 147.63%
DY 2.32 1.60 1.29 0.00 1.31 0.71 0.69 123.94%
P/NAPS 0.64 0.48 0.61 0.63 0.62 0.51 0.52 14.80%

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