[MBMR] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 35.35%
YoY- 188.8%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,186,382 1,095,360 1,035,529 739,185 632,636 1,077,111 956,776 3.64%
PBT 175,426 155,406 177,420 77,859 28,447 153,645 82,457 13.39%
Tax -9,293 -8,104 57 -5,334 -2,520 -13,910 -4,894 11.26%
NP 166,133 147,302 177,477 72,525 25,927 139,735 77,563 13.52%
-
NP to SH 147,886 131,883 163,340 63,660 22,043 123,693 67,363 13.98%
-
Tax Rate 5.30% 5.21% -0.03% 6.85% 8.86% 9.05% 5.94% -
Total Cost 1,020,249 948,058 858,052 666,660 606,709 937,376 879,213 2.50%
-
Net Worth 2,216,333 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 6.79%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 62,542 101,630 62,542 19,544 19,544 23,453 11,726 32.14%
Div Payout % 42.29% 77.06% 38.29% 30.70% 88.66% 18.96% 17.41% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,216,333 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 6.79%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.00% 13.45% 17.14% 9.81% 4.10% 12.97% 8.11% -
ROE 6.67% 6.34% 8.16% 3.48% 1.26% 7.41% 4.51% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 303.51 280.22 264.92 189.10 161.85 275.56 244.77 3.64%
EPS 37.83 33.74 41.79 16.29 5.64 31.65 17.23 13.99%
DPS 16.00 26.00 16.00 5.00 5.00 6.00 3.00 32.14%
NAPS 5.67 5.32 5.12 4.68 4.46 4.27 3.82 6.79%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 303.45 280.16 264.86 189.06 161.81 275.50 244.72 3.64%
EPS 37.83 33.73 41.78 16.28 5.64 31.64 17.23 13.99%
DPS 16.00 25.99 16.00 5.00 5.00 6.00 3.00 32.14%
NAPS 5.6688 5.3189 5.1189 4.679 4.4591 4.2691 3.8192 6.79%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 5.29 3.53 3.20 3.14 3.24 2.90 2.38 -
P/RPS 1.74 1.26 1.21 1.66 2.00 1.05 0.97 10.21%
P/EPS 13.98 10.46 7.66 19.28 57.45 9.16 13.81 0.20%
EY 7.15 9.56 13.06 5.19 1.74 10.91 7.24 -0.20%
DY 3.02 7.37 5.00 1.59 1.54 2.07 1.26 15.66%
P/NAPS 0.93 0.66 0.63 0.67 0.73 0.68 0.62 6.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 23/08/23 25/08/22 25/08/21 19/08/20 20/08/19 28/08/18 -
Price 5.67 3.69 3.29 3.23 3.16 3.67 2.32 -
P/RPS 1.87 1.32 1.24 1.71 1.95 1.33 0.95 11.93%
P/EPS 14.99 10.94 7.87 19.83 56.04 11.60 13.46 1.80%
EY 6.67 9.14 12.70 5.04 1.78 8.62 7.43 -1.78%
DY 2.82 7.05 4.86 1.55 1.58 1.63 1.29 13.90%
P/NAPS 1.00 0.69 0.64 0.69 0.71 0.86 0.61 8.57%

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