[MBMR] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 101.74%
YoY- 72.29%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 569,246 617,136 700,219 621,271 539,568 555,792 651,401 -8.60%
PBT 80,391 95,035 115,901 123,402 61,762 93,644 73,915 5.76%
Tax -4,255 -5,038 -6,484 -8,426 -3,318 -4,786 -8,897 -38.87%
NP 76,136 89,997 109,417 114,976 58,444 88,858 65,018 11.10%
-
NP to SH 67,642 80,244 97,814 104,757 51,927 79,956 57,412 11.56%
-
Tax Rate 5.29% 5.30% 5.59% 6.83% 5.37% 5.11% 12.04% -
Total Cost 493,110 527,139 590,802 506,295 481,124 466,934 586,383 -10.91%
-
Net Worth 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 5.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 62,542 - - 50,815 101,630 - 82,086 -16.59%
Div Payout % 92.46% - - 48.51% 195.72% - 142.98% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 5.13%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.37% 14.58% 15.63% 18.51% 10.83% 15.99% 9.98% -
ROE 3.05% 3.63% 4.59% 5.03% 2.50% 3.90% 2.79% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 145.63 157.88 179.14 158.94 138.04 142.19 166.65 -8.60%
EPS 17.30 20.53 25.02 26.80 13.29 20.46 14.68 11.58%
DPS 16.00 0.00 0.00 13.00 26.00 0.00 21.00 -16.59%
NAPS 5.67 5.65 5.45 5.33 5.32 5.25 5.26 5.13%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 145.60 157.85 179.10 158.90 138.01 142.16 166.61 -8.60%
EPS 17.30 20.52 25.02 26.79 13.28 20.45 14.68 11.58%
DPS 16.00 0.00 0.00 13.00 25.99 0.00 21.00 -16.59%
NAPS 5.6688 5.6488 5.4488 5.3289 5.3189 5.2489 5.2589 5.13%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 5.29 4.64 4.24 3.69 3.53 3.42 3.28 -
P/RPS 3.63 2.94 2.37 2.32 2.56 2.41 1.97 50.35%
P/EPS 30.57 22.60 16.94 13.77 26.57 16.72 22.33 23.31%
EY 3.27 4.42 5.90 7.26 3.76 5.98 4.48 -18.94%
DY 3.02 0.00 0.00 3.52 7.37 0.00 6.40 -39.41%
P/NAPS 0.93 0.82 0.78 0.69 0.66 0.65 0.62 31.06%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 28/02/24 24/11/23 23/08/23 25/05/23 20/02/23 -
Price 5.67 5.05 4.48 4.26 3.69 3.49 3.79 -
P/RPS 3.89 3.20 2.50 2.68 2.67 2.45 2.27 43.24%
P/EPS 32.77 24.60 17.90 15.90 27.78 17.06 25.80 17.30%
EY 3.05 4.07 5.59 6.29 3.60 5.86 3.88 -14.83%
DY 2.82 0.00 0.00 3.05 7.05 0.00 5.54 -36.27%
P/NAPS 1.00 0.89 0.82 0.80 0.69 0.66 0.72 24.50%

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