[MBMR] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.13%
YoY- 72.73%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,468,544 2,223,168 1,914,044 1,673,228 1,496,160 2,129,800 1,853,840 4.88%
PBT 380,140 374,576 393,952 220,152 125,068 245,968 156,992 15.86%
Tax -20,152 -19,144 -10,160 -9,280 -3,972 -11,352 -8,724 14.95%
NP 359,988 355,432 383,792 210,872 121,096 234,616 148,268 15.91%
-
NP to SH 320,976 319,824 357,136 188,128 108,916 198,620 131,260 16.05%
-
Tax Rate 5.30% 5.11% 2.58% 4.22% 3.18% 4.62% 5.56% -
Total Cost 2,108,556 1,867,736 1,530,252 1,462,356 1,375,064 1,895,184 1,705,572 3.59%
-
Net Worth 2,208,515 2,052,160 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 7.15%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,208,515 2,052,160 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 7.15%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.58% 15.99% 20.05% 12.60% 8.09% 11.02% 8.00% -
ROE 14.53% 15.58% 18.31% 10.18% 6.23% 12.27% 9.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 631.52 568.75 489.67 428.06 382.76 544.86 474.26 4.88%
EPS 82.12 81.84 91.40 48.12 27.84 50.80 33.60 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.65 5.25 4.99 4.73 4.47 4.14 3.73 7.15%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 631.39 568.63 489.56 427.97 382.68 544.75 474.16 4.88%
EPS 82.10 81.80 91.35 48.12 27.86 50.80 33.57 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6488 5.2489 4.9889 4.729 4.469 4.1391 3.7292 7.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.64 3.42 3.09 3.43 2.78 2.76 2.45 -
P/RPS 0.73 0.60 0.63 0.80 0.73 0.51 0.52 5.81%
P/EPS 5.65 4.18 3.38 7.13 9.98 5.43 7.30 -4.17%
EY 17.70 23.92 29.57 14.03 10.02 18.41 13.71 4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.65 0.62 0.73 0.62 0.67 0.66 3.68%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 25/05/22 27/05/21 21/05/20 23/05/19 23/05/18 -
Price 5.05 3.49 3.19 3.18 2.85 2.80 2.35 -
P/RPS 0.80 0.61 0.65 0.74 0.74 0.51 0.50 8.14%
P/EPS 6.15 4.27 3.49 6.61 10.23 5.51 7.00 -2.13%
EY 16.26 23.44 28.64 15.13 9.78 18.15 14.29 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.66 0.64 0.67 0.64 0.68 0.63 5.92%

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