[MBMR] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -8.25%
YoY- -32.88%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,824,754 1,716,631 1,656,695 969,743 1,233,083 1,592,432 1,429,251 4.15%
PBT 278,069 278,808 251,370 73,701 108,048 220,996 127,584 13.85%
Tax -14,428 -16,530 -5,164 -6,254 -7,249 -18,102 -7,053 12.65%
NP 263,641 262,278 246,206 67,447 100,799 202,894 120,531 13.92%
-
NP to SH 235,268 236,640 224,142 58,409 87,022 179,457 105,468 14.29%
-
Tax Rate 5.19% 5.93% 2.05% 8.49% 6.71% 8.19% 5.53% -
Total Cost 1,561,113 1,454,353 1,410,489 902,296 1,132,284 1,389,538 1,308,720 2.98%
-
Net Worth 2,243,625 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 6.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 175,894 152,446 62,542 19,544 19,544 23,453 11,726 56.97%
Div Payout % 74.76% 64.42% 27.90% 33.46% 22.46% 13.07% 11.12% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,243,625 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 6.73%
NOSH 390,875 390,887 390,887 390,887 390,887 390,887 390,887 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 14.45% 15.28% 14.86% 6.96% 8.17% 12.74% 8.43% -
ROE 10.49% 11.36% 11.22% 3.23% 4.96% 10.53% 6.95% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 466.84 439.16 423.83 248.09 315.46 407.39 365.64 4.15%
EPS 60.19 60.54 57.34 14.94 22.26 45.91 26.98 14.29%
DPS 45.00 39.00 16.00 5.00 5.00 6.00 3.00 56.97%
NAPS 5.74 5.33 5.11 4.62 4.49 4.36 3.88 6.73%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 466.72 439.07 423.74 248.03 315.39 407.30 365.56 4.15%
EPS 60.18 60.53 57.33 14.94 22.26 45.90 26.98 14.29%
DPS 44.99 38.99 16.00 5.00 5.00 6.00 3.00 56.97%
NAPS 5.7386 5.3289 5.1089 4.619 4.489 4.3591 3.8792 6.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.89 3.69 3.26 3.19 3.17 3.95 2.06 -
P/RPS 1.26 0.84 0.77 1.29 1.00 0.97 0.56 14.45%
P/EPS 9.79 6.10 5.69 21.35 14.24 8.60 7.63 4.23%
EY 10.22 16.41 17.59 4.68 7.02 11.62 13.10 -4.04%
DY 7.64 10.57 4.91 1.57 1.58 1.52 1.46 31.72%
P/NAPS 1.03 0.69 0.64 0.69 0.71 0.91 0.53 11.69%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 24/11/22 24/11/21 19/11/20 21/11/19 22/11/18 -
Price 6.36 4.26 3.31 3.22 3.21 3.70 1.87 -
P/RPS 1.36 0.97 0.78 1.30 1.02 0.91 0.51 17.74%
P/EPS 10.57 7.04 5.77 21.55 14.42 8.06 6.93 7.28%
EY 9.46 14.21 17.32 4.64 6.94 12.41 14.43 -6.78%
DY 7.08 9.15 4.83 1.55 1.56 1.62 1.60 28.10%
P/NAPS 1.11 0.80 0.65 0.70 0.71 0.85 0.48 14.98%

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