[MBMR] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 49.1%
YoY- 114.3%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 557,018 320,878 258,596 558,045 493,316 403,909 427,100 4.52%
PBT 78,932 22,821 -2,820 89,309 43,209 19,821 23,599 22.27%
Tax 2,597 -3,014 -1,527 -8,228 -2,713 -1,732 -2,054 -
NP 81,529 19,807 -4,347 81,081 40,496 18,089 21,545 24.81%
-
NP to SH 74,056 16,628 -5,186 74,038 34,548 16,154 18,813 25.64%
-
Tax Rate -3.29% 13.21% - 9.21% 6.28% 8.74% 8.70% -
Total Cost 475,489 301,071 262,943 476,964 452,820 385,820 405,555 2.68%
-
Net Worth 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 3.93%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 62,542 19,544 19,544 23,453 11,726 5,863 11,731 32.15%
Div Payout % 84.45% 117.54% 0.00% 31.68% 33.94% 36.30% 62.36% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 3.93%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 391,060 -0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.64% 6.17% -1.68% 14.53% 8.21% 4.48% 5.04% -
ROE 3.70% 0.91% -0.30% 4.44% 2.31% 0.99% 1.18% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 142.50 82.09 66.16 142.76 126.20 103.33 109.22 4.53%
EPS 18.94 4.26 -1.33 18.94 8.84 4.13 4.82 25.60%
DPS 16.00 5.00 5.00 6.00 3.00 1.50 3.00 32.16%
NAPS 5.12 4.68 4.46 4.27 3.82 4.17 4.06 3.94%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 142.47 82.07 66.14 142.73 126.18 103.31 109.24 4.52%
EPS 18.94 4.25 -1.33 18.94 8.84 4.13 4.81 25.64%
DPS 16.00 5.00 5.00 6.00 3.00 1.50 3.00 32.16%
NAPS 5.1189 4.679 4.4591 4.2691 3.8192 4.1691 4.0609 3.93%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.20 3.14 3.24 2.90 2.38 2.25 2.01 -
P/RPS 2.25 3.83 4.90 2.03 1.89 2.18 1.84 3.40%
P/EPS 16.89 73.81 -244.21 15.31 26.93 54.44 41.78 -14.00%
EY 5.92 1.35 -0.41 6.53 3.71 1.84 2.39 16.31%
DY 5.00 1.59 1.54 2.07 1.26 0.67 1.49 22.34%
P/NAPS 0.63 0.67 0.73 0.68 0.62 0.54 0.50 3.92%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 25/08/21 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 -
Price 3.29 3.23 3.16 3.67 2.32 2.18 2.44 -
P/RPS 2.31 3.93 4.78 2.57 1.84 2.11 2.23 0.58%
P/EPS 17.37 75.93 -238.18 19.38 26.25 52.75 50.72 -16.34%
EY 5.76 1.32 -0.42 5.16 3.81 1.90 1.97 19.57%
DY 4.86 1.55 1.58 1.63 1.29 0.69 1.23 25.72%
P/NAPS 0.64 0.69 0.71 0.86 0.61 0.52 0.60 1.08%

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