[MBMR] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -46.83%
YoY- 89.84%
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 478,511 418,307 374,040 532,450 463,460 418,072 373,936 4.19%
PBT 98,488 55,038 31,267 61,492 39,248 22,622 21,941 28.42%
Tax -2,540 -2,320 -993 -2,838 -2,181 -1,609 -1,084 15.24%
NP 95,948 52,718 30,274 58,654 37,067 21,013 20,857 28.94%
-
NP to SH 89,284 47,032 27,229 49,655 32,815 19,425 18,397 30.10%
-
Tax Rate 2.58% 4.22% 3.18% 4.62% 5.56% 7.11% 4.94% -
Total Cost 382,563 365,589 343,766 473,796 426,393 397,059 353,079 1.34%
-
Net Worth 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 3.67%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 3.67%
NOSH 390,887 390,887 390,887 390,887 390,887 390,845 390,594 0.01%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.05% 12.60% 8.09% 11.02% 8.00% 5.03% 5.58% -
ROE 4.58% 2.54% 1.56% 3.07% 2.25% 1.21% 1.17% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 122.42 107.01 95.69 136.22 118.57 106.97 95.74 4.18%
EPS 22.85 12.03 6.96 12.70 8.40 4.97 4.71 30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.73 4.47 4.14 3.73 4.12 4.02 3.66%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 122.42 107.01 95.69 136.22 118.57 106.95 95.66 4.19%
EPS 22.85 12.03 6.96 12.70 8.40 4.97 4.71 30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.73 4.47 4.14 3.73 4.1196 4.017 3.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.09 3.43 2.78 2.76 2.45 2.52 2.20 -
P/RPS 2.52 3.21 2.91 2.03 2.07 2.36 2.30 1.53%
P/EPS 13.53 28.51 39.91 21.73 29.18 50.70 46.71 -18.65%
EY 7.39 3.51 2.51 4.60 3.43 1.97 2.14 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.62 0.67 0.66 0.61 0.55 2.01%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 27/05/21 21/05/20 23/05/19 23/05/18 24/05/17 18/05/16 -
Price 3.19 3.18 2.85 2.80 2.35 2.42 2.20 -
P/RPS 2.61 2.97 2.98 2.06 1.98 2.26 2.30 2.12%
P/EPS 13.97 26.43 40.91 22.04 27.99 48.69 46.71 -18.21%
EY 7.16 3.78 2.44 4.54 3.57 2.05 2.14 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.64 0.68 0.63 0.59 0.55 2.55%

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