[MBMR] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -6.63%
YoY- 70.37%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 638,372 569,246 617,136 700,219 621,271 539,568 555,792 9.64%
PBT 102,643 80,391 95,035 115,901 123,402 61,762 93,644 6.29%
Tax -5,135 -4,255 -5,038 -6,484 -8,426 -3,318 -4,786 4.79%
NP 97,508 76,136 89,997 109,417 114,976 58,444 88,858 6.37%
-
NP to SH 87,382 67,642 80,244 97,814 104,757 51,927 79,956 6.08%
-
Tax Rate 5.00% 5.29% 5.30% 5.59% 6.83% 5.37% 5.11% -
Total Cost 540,864 493,110 527,139 590,802 506,295 481,124 466,934 10.26%
-
Net Worth 2,244,172 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 6.12%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 113,381 62,542 - - 50,815 101,630 - -
Div Payout % 129.75% 92.46% - - 48.51% 195.72% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,244,172 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 6.12%
NOSH 390,970 390,887 390,887 390,887 390,887 390,887 390,887 0.01%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 15.27% 13.37% 14.58% 15.63% 18.51% 10.83% 15.99% -
ROE 3.89% 3.05% 3.63% 4.59% 5.03% 2.50% 3.90% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 163.28 145.63 157.88 179.14 158.94 138.04 142.19 9.63%
EPS 22.35 17.30 20.53 25.02 26.80 13.29 20.46 6.05%
DPS 29.00 16.00 0.00 0.00 13.00 26.00 0.00 -
NAPS 5.74 5.67 5.65 5.45 5.33 5.32 5.25 6.11%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 163.28 145.60 157.85 179.10 158.90 138.01 142.16 9.64%
EPS 22.35 17.30 20.52 25.02 26.79 13.28 20.45 6.08%
DPS 29.00 16.00 0.00 0.00 13.00 25.99 0.00 -
NAPS 5.74 5.6688 5.6488 5.4488 5.3289 5.3189 5.2489 6.12%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 5.89 5.29 4.64 4.24 3.69 3.53 3.42 -
P/RPS 3.61 3.63 2.94 2.37 2.32 2.56 2.41 30.81%
P/EPS 26.35 30.57 22.60 16.94 13.77 26.57 16.72 35.31%
EY 3.79 3.27 4.42 5.90 7.26 3.76 5.98 -26.15%
DY 4.92 3.02 0.00 0.00 3.52 7.37 0.00 -
P/NAPS 1.03 0.93 0.82 0.78 0.69 0.66 0.65 35.80%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 28/08/24 27/05/24 28/02/24 24/11/23 23/08/23 25/05/23 -
Price 6.36 5.67 5.05 4.48 4.26 3.69 3.49 -
P/RPS 3.90 3.89 3.20 2.50 2.68 2.67 2.45 36.21%
P/EPS 28.46 32.77 24.60 17.90 15.90 27.78 17.06 40.52%
EY 3.51 3.05 4.07 5.59 6.29 3.60 5.86 -28.87%
DY 4.56 2.82 0.00 0.00 3.05 7.05 0.00 -
P/NAPS 1.11 1.00 0.89 0.82 0.80 0.69 0.66 41.28%

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