[MBMR] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 163.19%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,288,841 2,208,926 1,292,990 1,644,110 2,123,242 1,905,668 1,718,381 4.89%
PBT 371,744 335,160 98,268 144,064 294,661 170,112 72,161 31.40%
Tax -22,040 -6,885 -8,338 -9,665 -24,136 -9,404 -7,825 18.82%
NP 349,704 328,274 89,929 134,398 270,525 160,708 64,336 32.58%
-
NP to SH 315,520 298,856 77,878 116,029 239,276 140,624 57,217 32.90%
-
Tax Rate 5.93% 2.05% 8.48% 6.71% 8.19% 5.53% 10.84% -
Total Cost 1,939,137 1,880,652 1,203,061 1,509,712 1,852,717 1,744,960 1,654,045 2.68%
-
Net Worth 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 4.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 203,261 83,389 26,059 26,059 31,271 15,635 7,817 72.07%
Div Payout % 64.42% 27.90% 33.46% 22.46% 13.07% 11.12% 13.66% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 4.17%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.28% 14.86% 6.96% 8.17% 12.74% 8.43% 3.74% -
ROE 15.14% 14.96% 4.31% 6.61% 14.04% 9.27% 3.51% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 585.55 565.11 330.78 420.61 543.18 487.52 439.61 4.89%
EPS 80.72 76.45 19.92 29.68 61.21 35.97 14.64 32.89%
DPS 52.00 21.33 6.67 6.67 8.00 4.00 2.00 72.07%
NAPS 5.33 5.11 4.62 4.49 4.36 3.88 4.17 4.17%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 585.43 564.98 330.71 420.52 543.07 487.42 439.52 4.89%
EPS 80.70 76.44 19.92 29.68 61.20 35.97 14.63 32.90%
DPS 51.99 21.33 6.67 6.67 8.00 4.00 2.00 72.07%
NAPS 5.3289 5.1089 4.619 4.489 4.3591 3.8792 4.1691 4.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.69 3.26 3.19 3.17 3.95 2.06 2.04 -
P/RPS 0.63 0.58 0.96 0.75 0.73 0.42 0.46 5.37%
P/EPS 4.57 4.26 16.01 10.68 6.45 5.73 13.94 -16.95%
EY 21.88 23.45 6.25 9.36 15.50 17.46 7.18 20.39%
DY 14.09 6.54 2.09 2.10 2.03 1.94 0.98 55.90%
P/NAPS 0.69 0.64 0.69 0.71 0.91 0.53 0.49 5.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 24/11/22 24/11/21 19/11/20 21/11/19 22/11/18 22/11/17 -
Price 4.26 3.31 3.22 3.21 3.70 1.87 2.12 -
P/RPS 0.73 0.59 0.97 0.76 0.68 0.38 0.48 7.23%
P/EPS 5.28 4.33 16.16 10.81 6.04 5.20 14.48 -15.46%
EY 18.95 23.10 6.19 9.25 16.54 19.24 6.90 18.32%
DY 12.21 6.45 2.07 2.08 2.16 2.14 0.94 53.28%
P/NAPS 0.80 0.65 0.70 0.71 0.85 0.48 0.51 7.78%

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