[MBMR] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -32.32%
YoY- 188.8%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,190,720 2,071,058 1,478,370 1,265,272 2,154,222 1,913,552 1,643,962 4.89%
PBT 310,812 354,840 155,718 56,894 307,290 164,914 84,886 24.13%
Tax -16,208 114 -10,668 -5,040 -27,820 -9,788 -6,682 15.90%
NP 294,604 354,954 145,050 51,854 279,470 155,126 78,204 24.72%
-
NP to SH 263,766 326,680 127,320 44,086 247,386 134,726 71,158 24.39%
-
Tax Rate 5.21% -0.03% 6.85% 8.86% 9.05% 5.94% 7.87% -
Total Cost 1,896,116 1,716,104 1,333,320 1,213,418 1,874,752 1,758,426 1,565,758 3.24%
-
Net Worth 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 4.14%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 203,261 125,084 39,088 39,088 46,906 23,453 11,726 60.83%
Div Payout % 77.06% 38.29% 30.70% 88.66% 18.96% 17.41% 16.48% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 4.14%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.45% 17.14% 9.81% 4.10% 12.97% 8.11% 4.76% -
ROE 12.68% 16.32% 6.96% 2.53% 14.82% 9.02% 4.37% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 560.45 529.83 378.21 323.69 551.11 489.54 420.57 4.89%
EPS 67.48 83.58 32.58 11.28 63.30 34.46 18.20 24.39%
DPS 52.00 32.00 10.00 10.00 12.00 6.00 3.00 60.83%
NAPS 5.32 5.12 4.68 4.46 4.27 3.82 4.17 4.14%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 560.45 529.83 378.21 323.69 551.11 489.54 420.57 4.89%
EPS 67.48 83.58 32.58 11.28 63.30 34.46 18.20 24.39%
DPS 52.00 32.00 10.00 10.00 12.00 6.00 3.00 60.83%
NAPS 5.32 5.12 4.68 4.46 4.27 3.82 4.17 4.14%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.53 3.20 3.14 3.24 2.90 2.38 2.25 -
P/RPS 0.63 0.60 0.83 1.00 0.53 0.49 0.53 2.92%
P/EPS 5.23 3.83 9.64 28.73 4.58 6.91 12.36 -13.34%
EY 19.12 26.12 10.37 3.48 21.82 14.48 8.09 15.40%
DY 14.73 10.00 3.18 3.09 4.14 2.52 1.33 49.27%
P/NAPS 0.66 0.63 0.67 0.73 0.68 0.62 0.54 3.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 25/08/22 25/08/21 19/08/20 20/08/19 28/08/18 23/08/17 -
Price 3.69 3.29 3.23 3.16 3.67 2.32 2.18 -
P/RPS 0.66 0.62 0.85 0.98 0.67 0.47 0.52 4.05%
P/EPS 5.47 3.94 9.92 28.02 5.80 6.73 11.98 -12.24%
EY 18.29 25.40 10.08 3.57 17.24 14.86 8.35 13.95%
DY 14.09 9.73 3.10 3.16 3.27 2.59 1.38 47.26%
P/NAPS 0.69 0.64 0.69 0.71 0.86 0.61 0.52 4.82%

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