[MBMR] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 24.68%
YoY- 158.03%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,367,927 2,385,377 2,308,096 2,218,880 1,828,272 1,592,132 1,531,928 33.79%
PBT 303,271 320,441 325,285 385,119 307,011 250,900 207,450 28.89%
Tax -22,222 -16,307 -14,061 -14,661 -10,360 -15,971 -15,751 25.87%
NP 281,049 304,134 311,224 370,458 296,651 234,929 191,699 29.14%
-
NP to SH 250,097 272,226 281,554 333,658 267,605 210,177 167,925 30.51%
-
Tax Rate 7.33% 5.09% 4.32% 3.81% 3.37% 6.37% 7.59% -
Total Cost 2,086,878 2,081,243 1,996,872 1,848,422 1,531,621 1,357,203 1,340,229 34.45%
-
Net Worth 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 5.65%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 183,717 144,628 144,628 121,175 121,175 78,177 78,177 77.03%
Div Payout % 73.46% 53.13% 51.37% 36.32% 45.28% 37.20% 46.56% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 5.65%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.87% 12.75% 13.48% 16.70% 16.23% 14.76% 12.51% -
ROE 12.03% 13.27% 13.69% 16.70% 13.37% 10.78% 8.77% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 605.78 610.25 590.48 567.65 467.72 407.31 391.91 33.79%
EPS 63.98 69.64 72.03 85.36 68.46 53.77 42.96 30.50%
DPS 47.00 37.00 37.00 31.00 31.00 20.00 20.00 77.03%
NAPS 5.32 5.25 5.26 5.11 5.12 4.99 4.90 5.65%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 605.65 610.12 590.35 567.53 467.62 407.23 391.83 33.79%
EPS 63.97 69.63 72.01 85.34 68.45 53.76 42.95 30.51%
DPS 46.99 36.99 36.99 30.99 30.99 20.00 20.00 77.00%
NAPS 5.3189 5.2489 5.2589 5.1089 5.1189 4.9889 4.899 5.65%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.53 3.42 3.28 3.26 3.20 3.09 3.20 -
P/RPS 0.58 0.56 0.56 0.57 0.68 0.76 0.82 -20.66%
P/EPS 5.52 4.91 4.55 3.82 4.67 5.75 7.45 -18.16%
EY 18.13 20.36 21.96 26.18 21.39 17.40 13.42 22.27%
DY 13.31 10.82 11.28 9.51 9.69 6.47 6.25 65.75%
P/NAPS 0.66 0.65 0.62 0.64 0.63 0.62 0.65 1.02%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 25/05/22 25/02/22 -
Price 3.69 3.49 3.79 3.31 3.29 3.19 3.10 -
P/RPS 0.61 0.57 0.64 0.58 0.70 0.78 0.79 -15.87%
P/EPS 5.77 5.01 5.26 3.88 4.81 5.93 7.22 -13.91%
EY 17.34 19.96 19.01 25.79 20.81 16.86 13.86 16.15%
DY 12.74 10.60 9.76 9.37 9.42 6.27 6.45 57.62%
P/NAPS 0.69 0.66 0.72 0.65 0.64 0.64 0.63 6.27%

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