[MBMR] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 112.68%
YoY- 89.84%
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,914,044 1,673,228 1,496,160 2,129,800 1,853,840 1,672,288 1,495,744 4.19%
PBT 393,952 220,152 125,068 245,968 156,992 90,488 87,764 28.42%
Tax -10,160 -9,280 -3,972 -11,352 -8,724 -6,436 -4,336 15.24%
NP 383,792 210,872 121,096 234,616 148,268 84,052 83,428 28.94%
-
NP to SH 357,136 188,128 108,916 198,620 131,260 77,700 73,588 30.10%
-
Tax Rate 2.58% 4.22% 3.18% 4.62% 5.56% 7.11% 4.94% -
Total Cost 1,530,252 1,462,356 1,375,064 1,895,184 1,705,572 1,588,236 1,412,316 1.34%
-
Net Worth 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 3.67%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 3.67%
NOSH 390,887 390,887 390,887 390,887 390,887 390,845 390,594 0.01%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.05% 12.60% 8.09% 11.02% 8.00% 5.03% 5.58% -
ROE 18.31% 10.18% 6.23% 12.27% 9.00% 4.83% 4.69% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 489.67 428.06 382.76 544.86 474.26 427.86 382.94 4.18%
EPS 91.40 48.12 27.84 50.80 33.60 19.88 18.84 30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.73 4.47 4.14 3.73 4.12 4.02 3.66%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 489.67 428.06 382.76 544.86 474.26 427.82 382.65 4.19%
EPS 91.40 48.12 27.84 50.80 33.60 19.88 18.83 30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.73 4.47 4.14 3.73 4.1196 4.017 3.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.09 3.43 2.78 2.76 2.45 2.52 2.20 -
P/RPS 0.63 0.80 0.73 0.51 0.52 0.59 0.57 1.68%
P/EPS 3.38 7.13 9.98 5.43 7.30 12.68 11.68 -18.66%
EY 29.57 14.03 10.02 18.41 13.71 7.89 8.56 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.62 0.67 0.66 0.61 0.55 2.01%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 27/05/21 21/05/20 23/05/19 23/05/18 24/05/17 18/05/16 -
Price 3.19 3.18 2.85 2.80 2.35 2.42 2.20 -
P/RPS 0.65 0.74 0.74 0.51 0.50 0.57 0.57 2.21%
P/EPS 3.49 6.61 10.23 5.51 7.00 12.17 11.68 -18.22%
EY 28.64 15.13 9.78 18.15 14.29 8.21 8.56 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.64 0.68 0.63 0.59 0.55 2.55%

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