[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -71.6%
YoY- -10.45%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,416,850 1,716,631 1,095,360 555,792 2,308,096 1,656,695 1,035,529 75.67%
PBT 394,709 278,808 155,406 93,644 325,285 251,370 177,420 70.17%
Tax -23,014 -16,530 -8,104 -4,786 -14,061 -5,164 57 -
NP 371,695 262,278 147,302 88,858 311,224 246,206 177,477 63.47%
-
NP to SH 334,454 236,640 131,883 79,956 281,554 224,142 163,340 61.03%
-
Tax Rate 5.83% 5.93% 5.21% 5.11% 4.32% 2.05% -0.03% -
Total Cost 2,045,155 1,454,353 948,058 466,934 1,996,872 1,410,489 858,052 78.15%
-
Net Worth 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 4.24%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 152,446 152,446 101,630 - 144,628 62,542 62,542 80.82%
Div Payout % 45.58% 64.42% 77.06% - 51.37% 27.90% 38.29% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 4.24%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 15.38% 15.28% 13.45% 15.99% 13.48% 14.86% 17.14% -
ROE 15.70% 11.36% 6.34% 3.90% 13.69% 11.22% 8.16% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 618.30 439.16 280.22 142.19 590.48 423.83 264.92 75.67%
EPS 85.57 60.54 33.74 20.46 72.03 57.34 41.79 61.03%
DPS 39.00 39.00 26.00 0.00 37.00 16.00 16.00 80.82%
NAPS 5.45 5.33 5.32 5.25 5.26 5.11 5.12 4.24%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 618.17 439.07 280.16 142.16 590.35 423.74 264.86 75.68%
EPS 85.54 60.53 33.73 20.45 72.01 57.33 41.78 61.02%
DPS 38.99 38.99 25.99 0.00 36.99 16.00 16.00 80.79%
NAPS 5.4488 5.3289 5.3189 5.2489 5.2589 5.1089 5.1189 4.23%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 4.24 3.69 3.53 3.42 3.28 3.26 3.20 -
P/RPS 0.69 0.84 1.26 2.41 0.56 0.77 1.21 -31.16%
P/EPS 4.96 6.10 10.46 16.72 4.55 5.69 7.66 -25.09%
EY 20.18 16.41 9.56 5.98 21.96 17.59 13.06 33.54%
DY 9.20 10.57 7.37 0.00 11.28 4.91 5.00 49.99%
P/NAPS 0.78 0.69 0.66 0.65 0.62 0.64 0.63 15.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 -
Price 4.48 4.26 3.69 3.49 3.79 3.31 3.29 -
P/RPS 0.72 0.97 1.32 2.45 0.64 0.78 1.24 -30.33%
P/EPS 5.24 7.04 10.94 17.06 5.26 5.77 7.87 -23.69%
EY 19.10 14.21 9.14 5.86 19.01 17.32 12.70 31.16%
DY 8.71 9.15 7.05 0.00 9.76 4.83 4.86 47.38%
P/NAPS 0.82 0.80 0.69 0.66 0.72 0.65 0.64 17.91%

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