[MBMR] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -70.22%
YoY- 72.73%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 617,136 555,792 478,511 418,307 374,040 532,450 463,460 4.88%
PBT 95,035 93,644 98,488 55,038 31,267 61,492 39,248 15.86%
Tax -5,038 -4,786 -2,540 -2,320 -993 -2,838 -2,181 14.95%
NP 89,997 88,858 95,948 52,718 30,274 58,654 37,067 15.91%
-
NP to SH 80,244 79,956 89,284 47,032 27,229 49,655 32,815 16.05%
-
Tax Rate 5.30% 5.11% 2.58% 4.22% 3.18% 4.62% 5.56% -
Total Cost 527,139 466,934 382,563 365,589 343,766 473,796 426,393 3.59%
-
Net Worth 2,208,515 2,052,160 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 7.15%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,208,515 2,052,160 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 7.15%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.58% 15.99% 20.05% 12.60% 8.09% 11.02% 8.00% -
ROE 3.63% 3.90% 4.58% 2.54% 1.56% 3.07% 2.25% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 157.88 142.19 122.42 107.01 95.69 136.22 118.57 4.88%
EPS 20.53 20.46 22.85 12.03 6.96 12.70 8.40 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.65 5.25 4.99 4.73 4.47 4.14 3.73 7.15%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 157.85 142.16 122.39 106.99 95.67 136.19 118.54 4.88%
EPS 20.52 20.45 22.84 12.03 6.96 12.70 8.39 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6488 5.2489 4.9889 4.729 4.469 4.1391 3.7292 7.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.64 3.42 3.09 3.43 2.78 2.76 2.45 -
P/RPS 2.94 2.41 2.52 3.21 2.91 2.03 2.07 6.01%
P/EPS 22.60 16.72 13.53 28.51 39.91 21.73 29.18 -4.16%
EY 4.42 5.98 7.39 3.51 2.51 4.60 3.43 4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.65 0.62 0.73 0.62 0.67 0.66 3.68%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 25/05/22 27/05/21 21/05/20 23/05/19 23/05/18 -
Price 5.05 3.49 3.19 3.18 2.85 2.80 2.35 -
P/RPS 3.20 2.45 2.61 2.97 2.98 2.06 1.98 8.32%
P/EPS 24.60 17.06 13.97 26.43 40.91 22.04 27.99 -2.12%
EY 4.07 5.86 7.16 3.78 2.44 4.54 3.57 2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.66 0.64 0.67 0.64 0.68 0.63 5.92%

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