[MBMR] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -33.65%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 563,416 600,447 258,596 374,040 496,063 515,321 558,045 0.63%
PBT 96,498 79,601 -2,820 31,267 42,159 67,351 89,309 5.27%
Tax -15,411 -4,729 -1,527 -993 1,409 -4,192 -8,228 51.65%
NP 81,087 74,872 -4,347 30,274 43,568 63,159 81,081 0.00%
-
NP to SH 70,901 64,979 -5,186 27,229 41,037 55,764 74,038 -2.83%
-
Tax Rate 15.97% 5.94% - 3.18% -3.34% 6.22% 9.21% -
Total Cost 482,329 525,575 262,943 343,766 452,495 452,162 476,964 0.74%
-
Net Worth 1,825,445 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 6.12%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 23,453 - 19,544 - 27,362 - 23,453 0.00%
Div Payout % 33.08% - 0.00% - 66.68% - 31.68% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,825,445 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 6.12%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.39% 12.47% -1.68% 8.09% 8.78% 12.26% 14.53% -
ROE 3.88% 3.70% -0.30% 1.56% 2.35% 3.27% 4.44% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 144.14 153.61 66.16 95.69 126.91 131.83 142.76 0.64%
EPS 18.14 16.63 -1.33 6.96 10.50 14.27 18.94 -2.82%
DPS 6.00 0.00 5.00 0.00 7.00 0.00 6.00 0.00%
NAPS 4.67 4.49 4.46 4.47 4.46 4.36 4.27 6.12%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 144.11 153.58 66.14 95.67 126.88 131.81 142.73 0.64%
EPS 18.13 16.62 -1.33 6.96 10.50 14.26 18.94 -2.85%
DPS 6.00 0.00 5.00 0.00 7.00 0.00 6.00 0.00%
NAPS 4.669 4.489 4.4591 4.469 4.4591 4.3591 4.2691 6.12%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.39 3.17 3.24 2.78 3.86 3.95 2.90 -
P/RPS 2.35 2.06 4.90 2.91 3.04 3.00 2.03 10.20%
P/EPS 18.69 19.07 -244.21 39.91 36.77 27.69 15.31 14.15%
EY 5.35 5.24 -0.41 2.51 2.72 3.61 6.53 -12.38%
DY 1.77 0.00 1.54 0.00 1.81 0.00 2.07 -9.86%
P/NAPS 0.73 0.71 0.73 0.62 0.87 0.91 0.68 4.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 19/08/20 21/05/20 26/02/20 21/11/19 20/08/19 -
Price 3.35 3.21 3.16 2.85 3.96 3.70 3.67 -
P/RPS 2.32 2.09 4.78 2.98 3.12 2.81 2.57 -6.56%
P/EPS 18.47 19.31 -238.18 40.91 37.72 25.94 19.38 -3.14%
EY 5.41 5.18 -0.42 2.44 2.65 3.86 5.16 3.18%
DY 1.79 0.00 1.58 0.00 1.77 0.00 1.63 6.41%
P/NAPS 0.72 0.71 0.71 0.64 0.89 0.85 0.86 -11.12%

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