[MBMR] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 294.78%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,716,631 1,656,695 969,743 1,233,083 1,592,432 1,429,251 1,288,786 4.89%
PBT 278,808 251,370 73,701 108,048 220,996 127,584 54,121 31.40%
Tax -16,530 -5,164 -6,254 -7,249 -18,102 -7,053 -5,869 18.82%
NP 262,278 246,206 67,447 100,799 202,894 120,531 48,252 32.58%
-
NP to SH 236,640 224,142 58,409 87,022 179,457 105,468 42,913 32.90%
-
Tax Rate 5.93% 2.05% 8.49% 6.71% 8.19% 5.53% 10.84% -
Total Cost 1,454,353 1,410,489 902,296 1,132,284 1,389,538 1,308,720 1,240,534 2.68%
-
Net Worth 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 4.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 152,446 62,542 19,544 19,544 23,453 11,726 5,863 72.07%
Div Payout % 64.42% 27.90% 33.46% 22.46% 13.07% 11.12% 13.66% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 4.17%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.28% 14.86% 6.96% 8.17% 12.74% 8.43% 3.74% -
ROE 11.36% 11.22% 3.23% 4.96% 10.53% 6.95% 2.63% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 439.16 423.83 248.09 315.46 407.39 365.64 329.71 4.89%
EPS 60.54 57.34 14.94 22.26 45.91 26.98 10.98 32.89%
DPS 39.00 16.00 5.00 5.00 6.00 3.00 1.50 72.07%
NAPS 5.33 5.11 4.62 4.49 4.36 3.88 4.17 4.17%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 439.07 423.74 248.03 315.39 407.30 365.56 329.64 4.89%
EPS 60.53 57.33 14.94 22.26 45.90 26.98 10.98 32.89%
DPS 38.99 16.00 5.00 5.00 6.00 3.00 1.50 72.06%
NAPS 5.3289 5.1089 4.619 4.489 4.3591 3.8792 4.1691 4.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.69 3.26 3.19 3.17 3.95 2.06 2.04 -
P/RPS 0.84 0.77 1.29 1.00 0.97 0.56 0.62 5.18%
P/EPS 6.10 5.69 21.35 14.24 8.60 7.63 18.58 -16.93%
EY 16.41 17.59 4.68 7.02 11.62 13.10 5.38 20.41%
DY 10.57 4.91 1.57 1.58 1.52 1.46 0.74 55.73%
P/NAPS 0.69 0.64 0.69 0.71 0.91 0.53 0.49 5.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 24/11/22 24/11/21 19/11/20 21/11/19 22/11/18 22/11/17 -
Price 4.26 3.31 3.22 3.21 3.70 1.87 2.12 -
P/RPS 0.97 0.78 1.30 1.02 0.91 0.51 0.64 7.17%
P/EPS 7.04 5.77 21.55 14.42 8.06 6.93 19.31 -15.47%
EY 14.21 17.32 4.64 6.94 12.41 14.43 5.18 18.30%
DY 9.15 4.83 1.55 1.56 1.62 1.60 0.71 53.08%
P/NAPS 0.80 0.65 0.70 0.71 0.85 0.48 0.51 7.78%

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