[MBMR] YoY Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 25.61%
YoY- 67.67%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,416,850 2,308,096 1,531,928 1,796,499 2,088,495 1,928,228 1,732,556 5.70%
PBT 394,709 325,285 207,450 204,546 263,155 200,719 -148,501 -
Tax -23,014 -14,061 -15,751 -22,660 -16,693 -11,699 -7,521 20.48%
NP 371,695 311,224 191,699 181,886 246,462 189,020 -156,022 -
-
NP to SH 334,454 281,554 167,925 157,923 220,494 165,548 -148,830 -
-
Tax Rate 5.83% 4.32% 7.59% 11.08% 6.34% 5.83% - -
Total Cost 2,045,155 1,996,872 1,340,229 1,614,613 1,842,033 1,739,208 1,888,578 1.33%
-
Net Worth 2,130,337 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 6.76%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 152,446 144,628 78,177 42,997 50,815 23,453 11,726 53.31%
Div Payout % 45.58% 51.37% 46.56% 27.23% 23.05% 14.17% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,130,337 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 6.76%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 15.38% 13.48% 12.51% 10.12% 11.80% 9.80% -9.01% -
ROE 15.70% 13.69% 8.77% 8.65% 12.65% 10.48% -10.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 618.30 590.48 391.91 459.59 534.30 493.29 443.24 5.70%
EPS 85.57 72.03 42.96 40.41 56.41 42.35 -38.08 -
DPS 39.00 37.00 20.00 11.00 13.00 6.00 3.00 53.31%
NAPS 5.45 5.26 4.90 4.67 4.46 4.04 3.68 6.76%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 618.17 590.35 391.83 459.50 534.18 493.19 443.14 5.70%
EPS 85.54 72.01 42.95 40.39 56.40 42.34 -38.07 -
DPS 38.99 36.99 20.00 11.00 13.00 6.00 3.00 53.30%
NAPS 5.4488 5.2589 4.899 4.669 4.4591 4.0391 3.6792 6.76%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.24 3.28 3.20 3.39 3.86 2.20 2.20 -
P/RPS 0.69 0.56 0.82 0.74 0.72 0.45 0.50 5.51%
P/EPS 4.96 4.55 7.45 8.39 6.84 5.19 -5.78 -
EY 20.18 21.96 13.42 11.92 14.61 19.25 -17.31 -
DY 9.20 11.28 6.25 3.24 3.37 2.73 1.36 37.50%
P/NAPS 0.78 0.62 0.65 0.73 0.87 0.54 0.60 4.46%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 20/02/23 25/02/22 25/02/21 26/02/20 27/02/19 22/02/18 -
Price 4.48 3.79 3.10 3.35 3.96 2.59 2.29 -
P/RPS 0.72 0.64 0.79 0.73 0.74 0.53 0.52 5.57%
P/EPS 5.24 5.26 7.22 8.29 7.02 6.12 -6.01 -
EY 19.10 19.01 13.86 12.06 14.24 16.35 -16.63 -
DY 8.71 9.76 6.45 3.28 3.28 2.32 1.31 37.10%
P/NAPS 0.82 0.72 0.63 0.72 0.89 0.64 0.62 4.76%

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