[MBMR] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -3.31%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,416,850 2,368,032 2,367,927 2,385,377 2,308,096 2,218,880 1,828,272 20.38%
PBT 394,709 352,723 303,271 320,441 325,285 385,119 307,011 18.18%
Tax -23,014 -25,427 -22,222 -16,307 -14,061 -14,661 -10,360 70.00%
NP 371,695 327,296 281,049 304,134 311,224 370,458 296,651 16.17%
-
NP to SH 334,454 294,052 250,097 272,226 281,554 333,658 267,605 15.98%
-
Tax Rate 5.83% 7.21% 7.33% 5.09% 4.32% 3.81% 3.37% -
Total Cost 2,045,155 2,040,736 2,086,878 2,081,243 1,996,872 1,848,422 1,531,621 21.19%
-
Net Worth 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 4.24%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 152,446 234,532 183,717 144,628 144,628 121,175 121,175 16.48%
Div Payout % 45.58% 79.76% 73.46% 53.13% 51.37% 36.32% 45.28% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 4.24%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 15.38% 13.82% 11.87% 12.75% 13.48% 16.70% 16.23% -
ROE 15.70% 14.11% 12.03% 13.27% 13.69% 16.70% 13.37% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 618.30 605.81 605.78 610.25 590.48 567.65 467.72 20.38%
EPS 85.56 75.23 63.98 69.64 72.03 85.36 68.46 15.97%
DPS 39.00 60.00 47.00 37.00 37.00 31.00 31.00 16.48%
NAPS 5.45 5.33 5.32 5.25 5.26 5.11 5.12 4.24%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 618.17 605.68 605.65 610.12 590.35 567.53 467.62 20.38%
EPS 85.54 75.21 63.97 69.63 72.01 85.34 68.45 15.97%
DPS 38.99 59.99 46.99 36.99 36.99 30.99 30.99 16.49%
NAPS 5.4488 5.3289 5.3189 5.2489 5.2589 5.1089 5.1189 4.23%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 4.24 3.69 3.53 3.42 3.28 3.26 3.20 -
P/RPS 0.69 0.61 0.58 0.56 0.56 0.57 0.68 0.97%
P/EPS 4.96 4.91 5.52 4.91 4.55 3.82 4.67 4.08%
EY 20.18 20.39 18.13 20.36 21.96 26.18 21.39 -3.79%
DY 9.20 16.26 13.31 10.82 11.28 9.51 9.69 -3.39%
P/NAPS 0.78 0.69 0.66 0.65 0.62 0.64 0.63 15.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 -
Price 4.48 4.26 3.69 3.49 3.79 3.31 3.29 -
P/RPS 0.72 0.70 0.61 0.57 0.64 0.58 0.70 1.89%
P/EPS 5.24 5.66 5.77 5.01 5.26 3.88 4.81 5.85%
EY 19.10 17.66 17.34 19.96 19.01 25.79 20.81 -5.54%
DY 8.71 14.08 12.74 10.60 9.76 9.37 9.42 -5.07%
P/NAPS 0.82 0.80 0.69 0.66 0.72 0.65 0.64 17.91%

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