[MBMR] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -7.85%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,308,096 1,531,928 1,796,499 2,088,495 1,928,228 1,732,556 1,670,204 5.53%
PBT 325,285 207,450 204,546 263,155 200,719 -148,501 82,756 25.61%
Tax -14,061 -15,751 -22,660 -16,693 -11,699 -7,521 -6,864 12.68%
NP 311,224 191,699 181,886 246,462 189,020 -156,022 75,892 26.50%
-
NP to SH 281,554 167,925 157,923 220,494 165,548 -148,830 66,070 27.31%
-
Tax Rate 4.32% 7.59% 11.08% 6.34% 5.83% - 8.29% -
Total Cost 1,996,872 1,340,229 1,614,613 1,842,033 1,739,208 1,888,578 1,594,312 3.82%
-
Net Worth 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 1,605,358 4.20%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 144,628 78,177 42,997 50,815 23,453 11,726 23,435 35.41%
Div Payout % 51.37% 46.56% 27.23% 23.05% 14.17% 0.00% 35.47% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 1,605,358 4.20%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,598 0.01%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.48% 12.51% 10.12% 11.80% 9.80% -9.01% 4.54% -
ROE 13.69% 8.77% 8.65% 12.65% 10.48% -10.35% 4.12% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 590.48 391.91 459.59 534.30 493.29 443.24 427.60 5.52%
EPS 72.03 42.96 40.41 56.41 42.35 -38.08 16.91 27.30%
DPS 37.00 20.00 11.00 13.00 6.00 3.00 6.00 35.39%
NAPS 5.26 4.90 4.67 4.46 4.04 3.68 4.11 4.19%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 590.35 391.83 459.50 534.18 493.19 443.14 427.19 5.53%
EPS 72.01 42.95 40.39 56.40 42.34 -38.07 16.90 27.31%
DPS 36.99 20.00 11.00 13.00 6.00 3.00 5.99 35.43%
NAPS 5.2589 4.899 4.669 4.4591 4.0391 3.6792 4.1061 4.20%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.28 3.20 3.39 3.86 2.20 2.20 2.14 -
P/RPS 0.56 0.82 0.74 0.72 0.45 0.50 0.50 1.90%
P/EPS 4.55 7.45 8.39 6.84 5.19 -5.78 12.65 -15.66%
EY 21.96 13.42 11.92 14.61 19.25 -17.31 7.90 18.56%
DY 11.28 6.25 3.24 3.37 2.73 1.36 2.80 26.12%
P/NAPS 0.62 0.65 0.73 0.87 0.54 0.60 0.52 2.97%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 25/02/22 25/02/21 26/02/20 27/02/19 22/02/18 22/02/17 -
Price 3.79 3.10 3.35 3.96 2.59 2.29 2.42 -
P/RPS 0.64 0.79 0.73 0.74 0.53 0.52 0.57 1.94%
P/EPS 5.26 7.22 8.29 7.02 6.12 -6.01 14.31 -15.35%
EY 19.01 13.86 12.06 14.24 16.35 -16.63 6.99 18.13%
DY 9.76 6.45 3.28 3.28 2.32 1.31 2.48 25.63%
P/NAPS 0.72 0.63 0.72 0.89 0.64 0.62 0.59 3.37%

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