[MBMR] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 21.65%
YoY- 289.56%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,943,469 2,101,879 2,104,793 2,061,947 1,997,218 1,928,228 1,873,021 2.48%
PBT 230,086 260,311 291,287 269,063 222,963 200,719 -75,038 -
Tax -12,004 -13,849 -19,904 -17,871 -12,356 -11,699 -8,705 23.86%
NP 218,082 246,462 271,383 251,192 210,607 189,020 -83,743 -
-
NP to SH 198,068 220,494 239,537 221,878 182,388 165,548 -86,275 -
-
Tax Rate 5.22% 5.32% 6.83% 6.64% 5.54% 5.83% - -
Total Cost 1,725,387 1,855,417 1,833,410 1,810,755 1,786,611 1,739,208 1,956,764 -8.04%
-
Net Worth 1,747,267 1,743,358 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 9.88%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 50,815 50,815 35,179 35,179 23,453 23,453 17,589 102.71%
Div Payout % 25.66% 23.05% 14.69% 15.86% 12.86% 14.17% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,747,267 1,743,358 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 9.88%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.22% 11.73% 12.89% 12.18% 10.55% 9.80% -4.47% -
ROE 11.34% 12.65% 14.06% 13.29% 11.27% 10.48% -5.69% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 497.19 537.72 538.46 527.50 510.94 493.29 479.17 2.48%
EPS 50.67 56.41 61.28 56.76 46.66 42.35 -22.07 -
DPS 13.00 13.00 9.00 9.00 6.00 6.00 4.50 102.70%
NAPS 4.47 4.46 4.36 4.27 4.14 4.04 3.88 9.88%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 497.19 537.72 538.46 527.50 510.94 493.29 479.17 2.48%
EPS 50.67 56.41 61.28 56.76 46.66 42.35 -22.07 -
DPS 13.00 13.00 9.00 9.00 6.00 6.00 4.50 102.70%
NAPS 4.47 4.46 4.36 4.27 4.14 4.04 3.88 9.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.78 3.86 3.95 2.90 2.76 2.20 2.06 -
P/RPS 0.56 0.72 0.73 0.55 0.54 0.45 0.43 19.23%
P/EPS 5.49 6.84 6.45 5.11 5.92 5.19 -9.33 -
EY 18.23 14.61 15.51 19.57 16.91 19.25 -10.71 -
DY 4.68 3.37 2.28 3.10 2.17 2.73 2.18 66.33%
P/NAPS 0.62 0.87 0.91 0.68 0.67 0.54 0.53 11.01%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 26/02/20 21/11/19 20/08/19 23/05/19 27/02/19 22/11/18 -
Price 2.85 3.96 3.70 3.67 2.80 2.59 1.87 -
P/RPS 0.57 0.74 0.69 0.70 0.55 0.53 0.39 28.75%
P/EPS 5.62 7.02 6.04 6.47 6.00 6.12 -8.47 -
EY 17.78 14.24 16.56 15.47 16.66 16.35 -11.80 -
DY 4.56 3.28 2.43 2.45 2.14 2.32 2.41 52.91%
P/NAPS 0.64 0.89 0.85 0.86 0.68 0.64 0.48 21.12%

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