[MBMR] YoY Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 6.06%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,433,005 2,288,841 2,208,926 1,292,990 1,644,110 2,123,242 1,905,668 4.15%
PBT 370,758 371,744 335,160 98,268 144,064 294,661 170,112 13.85%
Tax -19,237 -22,040 -6,885 -8,338 -9,665 -24,136 -9,404 12.65%
NP 351,521 349,704 328,274 89,929 134,398 270,525 160,708 13.92%
-
NP to SH 313,690 315,520 298,856 77,878 116,029 239,276 140,624 14.29%
-
Tax Rate 5.19% 5.93% 2.05% 8.48% 6.71% 8.19% 5.53% -
Total Cost 2,081,484 1,939,137 1,880,652 1,203,061 1,509,712 1,852,717 1,744,960 2.98%
-
Net Worth 2,243,625 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 6.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 234,525 203,261 83,389 26,059 26,059 31,271 15,635 56.97%
Div Payout % 74.76% 64.42% 27.90% 33.46% 22.46% 13.07% 11.12% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,243,625 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 6.73%
NOSH 390,875 390,887 390,887 390,887 390,887 390,887 390,887 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 14.45% 15.28% 14.86% 6.96% 8.17% 12.74% 8.43% -
ROE 13.98% 15.14% 14.96% 4.31% 6.61% 14.04% 9.27% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 622.45 585.55 565.11 330.78 420.61 543.18 487.52 4.15%
EPS 80.25 80.72 76.45 19.92 29.68 61.21 35.97 14.29%
DPS 60.00 52.00 21.33 6.67 6.67 8.00 4.00 56.97%
NAPS 5.74 5.33 5.11 4.62 4.49 4.36 3.88 6.73%
Adjusted Per Share Value based on latest NOSH - 390,970
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 622.30 585.43 564.98 330.71 420.52 543.07 487.42 4.15%
EPS 80.23 80.70 76.44 19.92 29.68 61.20 35.97 14.29%
DPS 59.99 51.99 21.33 6.67 6.67 8.00 4.00 56.97%
NAPS 5.7386 5.3289 5.1089 4.619 4.489 4.3591 3.8792 6.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.89 3.69 3.26 3.19 3.17 3.95 2.06 -
P/RPS 0.95 0.63 0.58 0.96 0.75 0.73 0.42 14.55%
P/EPS 7.34 4.57 4.26 16.01 10.68 6.45 5.73 4.20%
EY 13.63 21.88 23.45 6.25 9.36 15.50 17.46 -4.03%
DY 10.19 14.09 6.54 2.09 2.10 2.03 1.94 31.81%
P/NAPS 1.03 0.69 0.64 0.69 0.71 0.91 0.53 11.69%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 24/11/22 24/11/21 19/11/20 21/11/19 22/11/18 -
Price 6.36 4.26 3.31 3.22 3.21 3.70 1.87 -
P/RPS 1.02 0.73 0.59 0.97 0.76 0.68 0.38 17.87%
P/EPS 7.92 5.28 4.33 16.16 10.81 6.04 5.20 7.25%
EY 12.62 18.95 23.10 6.19 9.25 16.54 19.24 -6.78%
DY 9.43 12.21 6.45 2.07 2.08 2.16 2.14 28.01%
P/NAPS 1.11 0.80 0.65 0.70 0.71 0.85 0.48 14.98%

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