[MBMR] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -18.47%
YoY- 89.84%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 478,511 562,185 230,558 320,878 418,307 563,416 600,447 -14.05%
PBT 98,488 133,749 -4,158 22,821 55,038 96,498 79,601 15.26%
Tax -2,540 -9,497 -920 -3,014 -2,320 -15,411 -4,729 -33.94%
NP 95,948 124,252 -5,078 19,807 52,718 81,087 74,872 17.99%
-
NP to SH 89,284 109,516 -5,251 16,628 47,032 70,901 64,979 23.61%
-
Tax Rate 2.58% 7.10% - 13.21% 4.22% 15.97% 5.94% -
Total Cost 382,563 437,933 235,636 301,071 365,589 482,329 525,575 -19.09%
-
Net Worth 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 7.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 58,633 - 19,544 - 23,453 - -
Div Payout % - 53.54% - 117.54% - 33.08% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 7.29%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.05% 22.10% -2.20% 6.17% 12.60% 14.39% 12.47% -
ROE 4.58% 5.72% -0.29% 0.91% 2.54% 3.88% 3.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 122.42 143.82 58.98 82.09 107.01 144.14 153.61 -14.05%
EPS 22.85 28.02 -1.34 4.26 12.03 18.14 16.63 23.61%
DPS 0.00 15.00 0.00 5.00 0.00 6.00 0.00 -
NAPS 4.99 4.90 4.62 4.68 4.73 4.67 4.49 7.29%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 122.42 143.82 58.98 82.09 107.01 144.14 153.61 -14.05%
EPS 22.85 28.02 -1.34 4.26 12.03 18.14 16.63 23.61%
DPS 0.00 15.00 0.00 5.00 0.00 6.00 0.00 -
NAPS 4.99 4.90 4.62 4.68 4.73 4.67 4.49 7.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.09 3.20 3.19 3.14 3.43 3.39 3.17 -
P/RPS 2.52 2.22 5.41 3.83 3.21 2.35 2.06 14.39%
P/EPS 13.53 11.42 -237.47 73.81 28.51 18.69 19.07 -20.46%
EY 7.39 8.76 -0.42 1.35 3.51 5.35 5.24 25.78%
DY 0.00 4.69 0.00 1.59 0.00 1.77 0.00 -
P/NAPS 0.62 0.65 0.69 0.67 0.73 0.73 0.71 -8.64%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 24/11/21 25/08/21 27/05/21 25/02/21 19/11/20 -
Price 3.19 3.10 3.22 3.23 3.18 3.35 3.21 -
P/RPS 2.61 2.16 5.46 3.93 2.97 2.32 2.09 15.98%
P/EPS 13.97 11.06 -239.70 75.93 26.43 18.47 19.31 -19.42%
EY 7.16 9.04 -0.42 1.32 3.78 5.41 5.18 24.11%
DY 0.00 4.84 0.00 1.55 0.00 1.79 0.00 -
P/NAPS 0.64 0.63 0.70 0.69 0.67 0.72 0.71 -6.69%

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