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

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 25.16%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,308,096 2,218,880 1,828,272 1,592,132 1,531,928 1,533,159 1,903,048 13.68%
PBT 325,285 385,119 307,011 250,900 207,450 170,199 253,958 17.88%
Tax -14,061 -14,661 -10,360 -15,971 -15,751 -21,665 -25,474 -32.63%
NP 311,224 370,458 296,651 234,929 191,699 148,534 228,484 22.80%
-
NP to SH 281,554 333,658 267,605 210,177 167,925 129,310 199,540 25.72%
-
Tax Rate 4.32% 3.81% 3.37% 6.37% 7.59% 12.73% 10.03% -
Total Cost 1,996,872 1,848,422 1,531,621 1,357,203 1,340,229 1,384,625 1,674,564 12.41%
-
Net Worth 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 8.07%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 144,628 121,175 121,175 78,177 78,177 42,997 42,997 124.00%
Div Payout % 51.37% 36.32% 45.28% 37.20% 46.56% 33.25% 21.55% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,056,069 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 8.07%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.48% 16.70% 16.23% 14.76% 12.51% 9.69% 12.01% -
ROE 13.69% 16.70% 13.37% 10.78% 8.77% 7.16% 10.91% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 590.48 567.65 467.72 407.31 391.91 392.22 486.85 13.68%
EPS 72.03 85.36 68.46 53.77 42.96 33.08 51.05 25.72%
DPS 37.00 31.00 31.00 20.00 20.00 11.00 11.00 123.99%
NAPS 5.26 5.11 5.12 4.99 4.90 4.62 4.68 8.07%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 590.35 567.53 467.62 407.23 391.83 392.14 486.75 13.68%
EPS 72.01 85.34 68.45 53.76 42.95 33.07 51.04 25.71%
DPS 36.99 30.99 30.99 20.00 20.00 11.00 11.00 123.95%
NAPS 5.2589 5.1089 5.1189 4.9889 4.899 4.619 4.679 8.07%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.28 3.26 3.20 3.09 3.20 3.19 3.14 -
P/RPS 0.56 0.57 0.68 0.76 0.82 0.81 0.64 -8.49%
P/EPS 4.55 3.82 4.67 5.75 7.45 9.64 6.15 -18.15%
EY 21.96 26.18 21.39 17.40 13.42 10.37 16.26 22.11%
DY 11.28 9.51 9.69 6.47 6.25 3.45 3.50 117.72%
P/NAPS 0.62 0.64 0.63 0.62 0.65 0.69 0.67 -5.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 24/11/22 25/08/22 25/05/22 25/02/22 24/11/21 25/08/21 -
Price 3.79 3.31 3.29 3.19 3.10 3.22 3.23 -
P/RPS 0.64 0.58 0.70 0.78 0.79 0.82 0.66 -2.02%
P/EPS 5.26 3.88 4.81 5.93 7.22 9.73 6.33 -11.58%
EY 19.01 25.79 20.81 16.86 13.86 10.27 15.80 13.08%
DY 9.76 9.37 9.42 6.27 6.45 3.42 3.41 101.20%
P/NAPS 0.72 0.65 0.64 0.64 0.63 0.70 0.69 2.86%

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