[MBMR] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -8.53%
YoY- 156.58%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,372,764 2,190,720 2,071,058 1,478,370 1,265,272 2,154,222 1,913,552 3.64%
PBT 350,852 310,812 354,840 155,718 56,894 307,290 164,914 13.39%
Tax -18,586 -16,208 114 -10,668 -5,040 -27,820 -9,788 11.26%
NP 332,266 294,604 354,954 145,050 51,854 279,470 155,126 13.52%
-
NP to SH 295,772 263,766 326,680 127,320 44,086 247,386 134,726 13.98%
-
Tax Rate 5.30% 5.21% -0.03% 6.85% 8.86% 9.05% 5.94% -
Total Cost 2,040,498 1,896,116 1,716,104 1,333,320 1,213,418 1,874,752 1,758,426 2.50%
-
Net Worth 2,216,333 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 6.79%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 125,084 203,261 125,084 39,088 39,088 46,906 23,453 32.14%
Div Payout % 42.29% 77.06% 38.29% 30.70% 88.66% 18.96% 17.41% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,216,333 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 6.79%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.00% 13.45% 17.14% 9.81% 4.10% 12.97% 8.11% -
ROE 13.35% 12.68% 16.32% 6.96% 2.53% 14.82% 9.02% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 607.02 560.45 529.83 378.21 323.69 551.11 489.54 3.64%
EPS 75.66 67.48 83.58 32.58 11.28 63.30 34.46 13.99%
DPS 32.00 52.00 32.00 10.00 10.00 12.00 6.00 32.14%
NAPS 5.67 5.32 5.12 4.68 4.46 4.27 3.82 6.79%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 607.02 560.45 529.83 378.21 323.69 551.11 489.54 3.64%
EPS 75.66 67.48 83.58 32.58 11.28 63.30 34.46 13.99%
DPS 32.00 52.00 32.00 10.00 10.00 12.00 6.00 32.14%
NAPS 5.67 5.32 5.12 4.68 4.46 4.27 3.82 6.79%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 5.29 3.53 3.20 3.14 3.24 2.90 2.38 -
P/RPS 0.87 0.63 0.60 0.83 1.00 0.53 0.49 10.03%
P/EPS 6.99 5.23 3.83 9.64 28.73 4.58 6.91 0.19%
EY 14.30 19.12 26.12 10.37 3.48 21.82 14.48 -0.20%
DY 6.05 14.73 10.00 3.18 3.09 4.14 2.52 15.70%
P/NAPS 0.93 0.66 0.63 0.67 0.73 0.68 0.62 6.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 23/08/23 25/08/22 25/08/21 19/08/20 20/08/19 28/08/18 -
Price 5.67 3.69 3.29 3.23 3.16 3.67 2.32 -
P/RPS 0.93 0.66 0.62 0.85 0.98 0.67 0.47 12.03%
P/EPS 7.49 5.47 3.94 9.92 28.02 5.80 6.73 1.79%
EY 13.35 18.29 25.40 10.08 3.57 17.24 14.86 -1.76%
DY 5.64 14.09 9.73 3.10 3.16 3.27 2.59 13.83%
P/NAPS 1.00 0.69 0.64 0.69 0.71 0.86 0.61 8.57%

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