[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -87.65%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,796,499 1,233,083 632,636 374,040 2,088,495 1,592,432 1,077,111 40.42%
PBT 204,546 108,048 28,447 31,267 263,155 220,996 153,645 20.91%
Tax -22,660 -7,249 -2,520 -993 -16,693 -18,102 -13,910 38.24%
NP 181,886 100,799 25,927 30,274 246,462 202,894 139,735 19.11%
-
NP to SH 157,923 87,022 22,043 27,229 220,494 179,457 123,693 17.60%
-
Tax Rate 11.08% 6.71% 8.86% 3.18% 6.34% 8.19% 9.05% -
Total Cost 1,614,613 1,132,284 606,709 343,766 1,842,033 1,389,538 937,376 43.45%
-
Net Worth 1,825,445 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 6.12%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 42,997 19,544 19,544 - 50,815 23,453 23,453 49.51%
Div Payout % 27.23% 22.46% 88.66% - 23.05% 13.07% 18.96% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,825,445 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 6.12%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.12% 8.17% 4.10% 8.09% 11.80% 12.74% 12.97% -
ROE 8.65% 4.96% 1.26% 1.56% 12.65% 10.53% 7.41% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 459.59 315.46 161.85 95.69 534.30 407.39 275.56 40.42%
EPS 40.41 22.26 5.64 6.96 56.41 45.91 31.65 17.60%
DPS 11.00 5.00 5.00 0.00 13.00 6.00 6.00 49.51%
NAPS 4.67 4.49 4.46 4.47 4.46 4.36 4.27 6.12%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 459.50 315.39 161.81 95.67 534.18 407.30 275.50 40.42%
EPS 40.39 22.26 5.64 6.96 56.40 45.90 31.64 17.58%
DPS 11.00 5.00 5.00 0.00 13.00 6.00 6.00 49.51%
NAPS 4.669 4.489 4.4591 4.469 4.4591 4.3591 4.2691 6.12%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.39 3.17 3.24 2.78 3.86 3.95 2.90 -
P/RPS 0.74 1.00 2.00 2.91 0.72 0.97 1.05 -20.72%
P/EPS 8.39 14.24 57.45 39.91 6.84 8.60 9.16 -5.66%
EY 11.92 7.02 1.74 2.51 14.61 11.62 10.91 6.05%
DY 3.24 1.58 1.54 0.00 3.37 1.52 2.07 34.62%
P/NAPS 0.73 0.71 0.73 0.62 0.87 0.91 0.68 4.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 19/08/20 21/05/20 26/02/20 21/11/19 20/08/19 -
Price 3.35 3.21 3.16 2.85 3.96 3.70 3.67 -
P/RPS 0.73 1.02 1.95 2.98 0.74 0.91 1.33 -32.84%
P/EPS 8.29 14.42 56.04 40.91 7.02 8.06 11.60 -19.98%
EY 12.06 6.94 1.78 2.44 14.24 12.41 8.62 24.96%
DY 3.28 1.56 1.58 0.00 3.28 1.62 1.63 59.05%
P/NAPS 0.72 0.71 0.71 0.64 0.89 0.85 0.86 -11.12%

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