[MBMR] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 149.1%
YoY- 83.62%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,035,529 739,185 632,636 1,077,111 956,776 821,981 801,036 4.37%
PBT 177,420 77,859 28,447 153,645 82,457 42,443 45,540 25.42%
Tax 57 -5,334 -2,520 -13,910 -4,894 -3,341 -3,138 -
NP 177,477 72,525 25,927 139,735 77,563 39,102 42,402 26.93%
-
NP to SH 163,340 63,660 22,043 123,693 67,363 35,579 37,210 27.94%
-
Tax Rate -0.03% 6.85% 8.86% 9.05% 5.94% 7.87% 6.89% -
Total Cost 858,052 666,660 606,709 937,376 879,213 782,879 758,634 2.07%
-
Net Worth 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 3.94%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 62,542 19,544 19,544 23,453 11,726 5,863 11,725 32.16%
Div Payout % 38.29% 30.70% 88.66% 18.96% 17.41% 16.48% 31.51% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 3.94%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,861 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 17.14% 9.81% 4.10% 12.97% 8.11% 4.76% 5.29% -
ROE 8.16% 3.48% 1.26% 7.41% 4.51% 2.18% 2.34% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 264.92 189.10 161.85 275.56 244.77 210.29 204.94 4.36%
EPS 41.79 16.29 5.64 31.65 17.23 9.10 9.52 27.94%
DPS 16.00 5.00 5.00 6.00 3.00 1.50 3.00 32.16%
NAPS 5.12 4.68 4.46 4.27 3.82 4.17 4.06 3.94%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 264.86 189.06 161.81 275.50 244.72 210.24 204.88 4.37%
EPS 41.78 16.28 5.64 31.64 17.23 9.10 9.52 27.94%
DPS 16.00 5.00 5.00 6.00 3.00 1.50 3.00 32.16%
NAPS 5.1189 4.679 4.4591 4.2691 3.8192 4.1691 4.0589 3.94%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.20 3.14 3.24 2.90 2.38 2.25 2.01 -
P/RPS 1.21 1.66 2.00 1.05 0.97 1.07 0.98 3.57%
P/EPS 7.66 19.28 57.45 9.16 13.81 24.72 21.11 -15.53%
EY 13.06 5.19 1.74 10.91 7.24 4.05 4.74 18.39%
DY 5.00 1.59 1.54 2.07 1.26 0.67 1.49 22.34%
P/NAPS 0.63 0.67 0.73 0.68 0.62 0.54 0.50 3.92%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 25/08/21 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 -
Price 3.29 3.23 3.16 3.67 2.32 2.18 2.44 -
P/RPS 1.24 1.71 1.95 1.33 0.95 1.04 1.19 0.68%
P/EPS 7.87 19.83 56.04 11.60 13.46 23.95 25.63 -17.85%
EY 12.70 5.04 1.78 8.62 7.43 4.18 3.90 21.73%
DY 4.86 1.55 1.58 1.63 1.29 0.69 1.23 25.72%
P/NAPS 0.64 0.69 0.71 0.86 0.61 0.52 0.60 1.08%

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