[MBMR] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 13.58%
YoY- -293.78%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,997,218 1,928,228 1,873,021 1,867,351 1,777,944 1,732,556 1,736,529 9.78%
PBT 222,963 200,719 -75,038 -108,487 -131,875 -148,501 61,940 135.06%
Tax -12,356 -11,699 -8,705 -9,074 -8,093 -7,521 -8,431 29.05%
NP 210,607 189,020 -83,743 -117,561 -139,968 -156,022 53,509 149.49%
-
NP to SH 182,388 165,548 -86,275 -117,046 -135,440 -148,830 46,436 149.14%
-
Tax Rate 5.54% 5.83% - - - - 13.61% -
Total Cost 1,786,611 1,739,208 1,956,764 1,984,912 1,917,912 1,888,578 1,683,020 4.06%
-
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 23,453 23,453 17,589 17,589 11,726 11,726 17,606 21.08%
Div Payout % 12.86% 14.17% 0.00% 0.00% 0.00% 0.00% 37.92% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,885 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.55% 9.80% -4.47% -6.30% -7.87% -9.01% 3.08% -
ROE 11.27% 10.48% -5.69% -7.84% -9.29% -10.35% 2.85% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 510.94 493.29 479.17 477.72 454.85 443.24 444.26 9.78%
EPS 46.66 42.35 -22.07 -29.94 -34.65 -38.08 11.88 149.14%
DPS 6.00 6.00 4.50 4.50 3.00 3.00 4.50 21.16%
NAPS 4.14 4.04 3.88 3.82 3.73 3.68 4.17 -0.48%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 510.84 493.19 479.07 477.62 454.75 443.14 444.16 9.78%
EPS 46.65 42.34 -22.07 -29.94 -34.64 -38.07 11.88 149.10%
DPS 6.00 6.00 4.50 4.50 3.00 3.00 4.50 21.16%
NAPS 4.1391 4.0391 3.8792 3.8192 3.7292 3.6792 4.1691 -0.48%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.76 2.20 2.06 2.38 2.45 2.20 2.04 -
P/RPS 0.54 0.45 0.43 0.50 0.54 0.50 0.46 11.29%
P/EPS 5.92 5.19 -9.33 -7.95 -7.07 -5.78 17.17 -50.86%
EY 16.91 19.25 -10.71 -12.58 -14.14 -17.31 5.82 103.74%
DY 2.17 2.73 2.18 1.89 1.22 1.36 2.21 -1.21%
P/NAPS 0.67 0.54 0.53 0.62 0.66 0.60 0.49 23.21%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 27/02/19 22/11/18 28/08/18 23/05/18 22/02/18 22/11/17 -
Price 2.80 2.59 1.87 2.32 2.35 2.29 2.12 -
P/RPS 0.55 0.53 0.39 0.49 0.52 0.52 0.48 9.50%
P/EPS 6.00 6.12 -8.47 -7.75 -6.78 -6.01 17.85 -51.68%
EY 16.66 16.35 -11.80 -12.91 -14.74 -16.63 5.60 106.98%
DY 2.14 2.32 2.41 1.94 1.28 1.31 2.12 0.62%
P/NAPS 0.68 0.64 0.48 0.61 0.63 0.62 0.51 21.16%

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