[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -70.01%
YoY- 51.32%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,088,495 1,592,432 1,077,111 532,450 1,928,228 1,429,251 956,776 68.03%
PBT 263,155 220,996 153,645 61,492 200,719 127,584 82,457 116.30%
Tax -16,693 -18,102 -13,910 -2,838 -11,699 -7,053 -4,894 126.08%
NP 246,462 202,894 139,735 58,654 189,020 120,531 77,563 115.68%
-
NP to SH 220,494 179,457 123,693 49,655 165,548 105,468 67,363 119.97%
-
Tax Rate 6.34% 8.19% 9.05% 4.62% 5.83% 5.53% 5.94% -
Total Cost 1,842,033 1,389,538 937,376 473,796 1,739,208 1,308,720 879,213 63.51%
-
Net Worth 1,743,358 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 10.84%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 50,815 23,453 23,453 - 23,453 11,726 11,726 165.09%
Div Payout % 23.05% 13.07% 18.96% - 14.17% 11.12% 17.41% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,743,358 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 10.84%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.80% 12.74% 12.97% 11.02% 9.80% 8.43% 8.11% -
ROE 12.65% 10.53% 7.41% 3.07% 10.48% 6.95% 4.51% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 534.30 407.39 275.56 136.22 493.29 365.64 244.77 68.03%
EPS 56.41 45.91 31.65 12.70 42.35 26.98 17.23 120.00%
DPS 13.00 6.00 6.00 0.00 6.00 3.00 3.00 165.08%
NAPS 4.46 4.36 4.27 4.14 4.04 3.88 3.82 10.84%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 534.18 407.30 275.50 136.19 493.19 365.56 244.72 68.03%
EPS 56.40 45.90 31.64 12.70 42.34 26.98 17.23 119.98%
DPS 13.00 6.00 6.00 0.00 6.00 3.00 3.00 165.08%
NAPS 4.4591 4.3591 4.2691 4.1391 4.0391 3.8792 3.8192 10.84%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.86 3.95 2.90 2.76 2.20 2.06 2.38 -
P/RPS 0.72 0.97 1.05 2.03 0.45 0.56 0.97 -17.97%
P/EPS 6.84 8.60 9.16 21.73 5.19 7.63 13.81 -37.31%
EY 14.61 11.62 10.91 4.60 19.25 13.10 7.24 59.48%
DY 3.37 1.52 2.07 0.00 2.73 1.46 1.26 92.33%
P/NAPS 0.87 0.91 0.68 0.67 0.54 0.53 0.62 25.26%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 20/08/19 23/05/19 27/02/19 22/11/18 28/08/18 -
Price 3.96 3.70 3.67 2.80 2.59 1.87 2.32 -
P/RPS 0.74 0.91 1.33 2.06 0.53 0.51 0.95 -15.30%
P/EPS 7.02 8.06 11.60 22.04 6.12 6.93 13.46 -35.13%
EY 14.24 12.41 8.62 4.54 16.35 14.43 7.43 54.11%
DY 3.28 1.62 1.63 0.00 2.32 1.60 1.29 85.97%
P/NAPS 0.89 0.85 0.86 0.68 0.64 0.48 0.61 28.55%

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