[MBMR] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -17.35%
YoY- 51.32%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 496,063 515,321 558,045 532,450 498,977 472,475 493,316 0.36%
PBT 42,159 67,351 89,309 61,492 73,135 45,127 43,209 -1.62%
Tax 1,409 -4,192 -8,228 -2,838 -4,646 -2,159 -2,713 -
NP 43,568 63,159 81,081 58,654 68,489 42,968 40,496 4.98%
-
NP to SH 41,037 55,764 74,038 49,655 60,080 38,105 34,548 12.12%
-
Tax Rate -3.34% 6.22% 9.21% 4.62% 6.35% 4.78% 6.28% -
Total Cost 452,495 452,162 476,964 473,796 430,488 429,507 452,820 -0.04%
-
Net Worth 1,743,358 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 10.84%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 27,362 - 23,453 - 11,726 - 11,726 75.65%
Div Payout % 66.68% - 31.68% - 19.52% - 33.94% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,743,358 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 10.84%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.78% 12.26% 14.53% 11.02% 13.73% 9.09% 8.21% -
ROE 2.35% 3.27% 4.44% 3.07% 3.80% 2.51% 2.31% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.91 131.83 142.76 136.22 127.65 120.87 126.20 0.37%
EPS 10.50 14.27 18.94 12.70 15.37 9.75 8.84 12.12%
DPS 7.00 0.00 6.00 0.00 3.00 0.00 3.00 75.64%
NAPS 4.46 4.36 4.27 4.14 4.04 3.88 3.82 10.84%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.88 131.81 142.73 136.19 127.63 120.85 126.18 0.36%
EPS 10.50 14.26 18.94 12.70 15.37 9.75 8.84 12.12%
DPS 7.00 0.00 6.00 0.00 3.00 0.00 3.00 75.64%
NAPS 4.4591 4.3591 4.2691 4.1391 4.0391 3.8792 3.8192 10.84%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.86 3.95 2.90 2.76 2.20 2.06 2.38 -
P/RPS 3.04 3.00 2.03 2.03 1.72 1.70 1.89 37.16%
P/EPS 36.77 27.69 15.31 21.73 14.31 21.13 26.93 23.00%
EY 2.72 3.61 6.53 4.60 6.99 4.73 3.71 -18.64%
DY 1.81 0.00 2.07 0.00 1.36 0.00 1.26 27.22%
P/NAPS 0.87 0.91 0.68 0.67 0.54 0.53 0.62 25.26%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 20/08/19 23/05/19 27/02/19 22/11/18 28/08/18 -
Price 3.96 3.70 3.67 2.80 2.59 1.87 2.32 -
P/RPS 3.12 2.81 2.57 2.06 2.03 1.55 1.84 42.06%
P/EPS 37.72 25.94 19.38 22.04 16.85 19.18 26.25 27.25%
EY 2.65 3.86 5.16 4.54 5.93 5.21 3.81 -21.44%
DY 1.77 0.00 1.63 0.00 1.16 0.00 1.29 23.40%
P/NAPS 0.89 0.85 0.86 0.68 0.64 0.48 0.61 28.55%

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