[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -46.83%
YoY- 89.84%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,308,096 1,656,695 1,035,529 478,511 1,531,928 969,743 739,185 113.18%
PBT 325,285 251,370 177,420 98,488 207,450 73,701 77,859 158.72%
Tax -14,061 -5,164 57 -2,540 -15,751 -6,254 -5,334 90.49%
NP 311,224 246,206 177,477 95,948 191,699 67,447 72,525 163.37%
-
NP to SH 281,554 224,142 163,340 89,284 167,925 58,409 63,660 168.71%
-
Tax Rate 4.32% 2.05% -0.03% 2.58% 7.59% 8.49% 6.85% -
Total Cost 1,996,872 1,410,489 858,052 382,563 1,340,229 902,296 666,660 107.37%
-
Net Worth 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 8.07%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 144,628 62,542 62,542 - 78,177 19,544 19,544 278.36%
Div Payout % 51.37% 27.90% 38.29% - 46.56% 33.46% 30.70% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 8.07%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.48% 14.86% 17.14% 20.05% 12.51% 6.96% 9.81% -
ROE 13.69% 11.22% 8.16% 4.58% 8.77% 3.23% 3.48% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 590.48 423.83 264.92 122.42 391.91 248.09 189.10 113.19%
EPS 72.03 57.34 41.79 22.85 42.96 14.94 16.29 168.66%
DPS 37.00 16.00 16.00 0.00 20.00 5.00 5.00 278.35%
NAPS 5.26 5.11 5.12 4.99 4.90 4.62 4.68 8.07%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 590.35 423.74 264.86 122.39 391.83 248.03 189.06 113.19%
EPS 72.01 57.33 41.78 22.84 42.95 14.94 16.28 168.72%
DPS 36.99 16.00 16.00 0.00 20.00 5.00 5.00 278.29%
NAPS 5.2589 5.1089 5.1189 4.9889 4.899 4.619 4.679 8.07%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.28 3.26 3.20 3.09 3.20 3.19 3.14 -
P/RPS 0.56 0.77 1.21 2.52 0.82 1.29 1.66 -51.44%
P/EPS 4.55 5.69 7.66 13.53 7.45 21.35 19.28 -61.71%
EY 21.96 17.59 13.06 7.39 13.42 4.68 5.19 160.91%
DY 11.28 4.91 5.00 0.00 6.25 1.57 1.59 267.89%
P/NAPS 0.62 0.64 0.63 0.62 0.65 0.69 0.67 -5.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 24/11/22 25/08/22 25/05/22 25/02/22 24/11/21 25/08/21 -
Price 3.79 3.31 3.29 3.19 3.10 3.22 3.23 -
P/RPS 0.64 0.78 1.24 2.61 0.79 1.30 1.71 -47.97%
P/EPS 5.26 5.77 7.87 13.97 7.22 21.55 19.83 -58.61%
EY 19.01 17.32 12.70 7.16 13.86 4.64 5.04 141.72%
DY 9.76 4.83 4.86 0.00 6.45 1.55 1.55 239.85%
P/NAPS 0.72 0.65 0.64 0.64 0.63 0.70 0.69 2.86%

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