[MBMR] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -17.9%
YoY- 1257.91%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 539,568 555,792 651,401 621,166 557,018 478,511 562,185 -2.70%
PBT 61,762 93,644 73,915 73,950 78,932 98,488 133,749 -40.34%
Tax -3,318 -4,786 -8,897 -5,221 2,597 -2,540 -9,497 -50.49%
NP 58,444 88,858 65,018 68,729 81,529 95,948 124,252 -39.60%
-
NP to SH 51,927 79,956 57,412 60,802 74,056 89,284 109,516 -39.27%
-
Tax Rate 5.37% 5.11% 12.04% 7.06% -3.29% 2.58% 7.10% -
Total Cost 481,124 466,934 586,383 552,437 475,489 382,563 437,933 6.48%
-
Net Worth 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 5.65%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 101,630 - 82,086 - 62,542 - 58,633 44.44%
Div Payout % 195.72% - 142.98% - 84.45% - 53.54% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 5.65%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.83% 15.99% 9.98% 11.06% 14.64% 20.05% 22.10% -
ROE 2.50% 3.90% 2.79% 3.04% 3.70% 4.58% 5.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 138.04 142.19 166.65 158.91 142.50 122.42 143.82 -2.70%
EPS 13.29 20.46 14.68 15.55 18.94 22.85 28.02 -39.26%
DPS 26.00 0.00 21.00 0.00 16.00 0.00 15.00 44.44%
NAPS 5.32 5.25 5.26 5.11 5.12 4.99 4.90 5.65%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 138.01 142.16 166.61 158.88 142.47 122.39 143.79 -2.70%
EPS 13.28 20.45 14.68 15.55 18.94 22.84 28.01 -39.28%
DPS 25.99 0.00 21.00 0.00 16.00 0.00 15.00 44.40%
NAPS 5.3189 5.2489 5.2589 5.1089 5.1189 4.9889 4.899 5.65%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.53 3.42 3.28 3.26 3.20 3.09 3.20 -
P/RPS 2.56 2.41 1.97 2.05 2.25 2.52 2.22 9.99%
P/EPS 26.57 16.72 22.33 20.96 16.89 13.53 11.42 75.85%
EY 3.76 5.98 4.48 4.77 5.92 7.39 8.76 -43.18%
DY 7.37 0.00 6.40 0.00 5.00 0.00 4.69 35.27%
P/NAPS 0.66 0.65 0.62 0.64 0.63 0.62 0.65 1.02%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 25/05/22 25/02/22 -
Price 3.69 3.49 3.79 3.31 3.29 3.19 3.10 -
P/RPS 2.67 2.45 2.27 2.08 2.31 2.61 2.16 15.22%
P/EPS 27.78 17.06 25.80 21.28 17.37 13.97 11.06 85.09%
EY 3.60 5.86 3.88 4.70 5.76 7.16 9.04 -45.96%
DY 7.05 0.00 5.54 0.00 4.86 0.00 4.84 28.58%
P/NAPS 0.69 0.66 0.72 0.65 0.64 0.64 0.63 6.27%

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