[MBMR] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -64.65%
YoY- 420.63%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 320,878 258,596 558,045 493,316 403,909 427,100 374,413 -2.53%
PBT 22,821 -2,820 89,309 43,209 19,821 23,599 33,930 -6.39%
Tax -3,014 -1,527 -8,228 -2,713 -1,732 -2,054 -1,390 13.75%
NP 19,807 -4,347 81,081 40,496 18,089 21,545 32,540 -7.93%
-
NP to SH 16,628 -5,186 74,038 34,548 16,154 18,813 29,224 -8.96%
-
Tax Rate 13.21% - 9.21% 6.28% 8.74% 8.70% 4.10% -
Total Cost 301,071 262,943 476,964 452,820 385,820 405,555 341,873 -2.09%
-
Net Worth 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 2.15%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 19,544 19,544 23,453 11,726 5,863 11,731 27,348 -5.44%
Div Payout % 117.54% 0.00% 31.68% 33.94% 36.30% 62.36% 93.58% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 2.15%
NOSH 390,887 390,887 390,887 390,887 390,887 391,060 390,695 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.17% -1.68% 14.53% 8.21% 4.48% 5.04% 8.69% -
ROE 0.91% -0.30% 4.44% 2.31% 0.99% 1.18% 1.82% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 82.09 66.16 142.76 126.20 103.33 109.22 95.83 -2.54%
EPS 4.26 -1.33 18.94 8.84 4.13 4.82 7.48 -8.94%
DPS 5.00 5.00 6.00 3.00 1.50 3.00 7.00 -5.44%
NAPS 4.68 4.46 4.27 3.82 4.17 4.06 4.12 2.14%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 82.09 66.16 142.76 126.20 103.33 109.26 95.79 -2.53%
EPS 4.26 -1.33 18.94 8.84 4.13 4.81 7.48 -8.94%
DPS 5.00 5.00 6.00 3.00 1.50 3.00 7.00 -5.44%
NAPS 4.68 4.46 4.27 3.82 4.17 4.0618 4.118 2.15%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.14 3.24 2.90 2.38 2.25 2.01 3.48 -
P/RPS 3.83 4.90 2.03 1.89 2.18 1.84 3.63 0.89%
P/EPS 73.81 -244.21 15.31 26.93 54.44 41.78 46.52 7.98%
EY 1.35 -0.41 6.53 3.71 1.84 2.39 2.15 -7.45%
DY 1.59 1.54 2.07 1.26 0.67 1.49 2.01 -3.82%
P/NAPS 0.67 0.73 0.68 0.62 0.54 0.50 0.84 -3.69%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 -
Price 3.23 3.16 3.67 2.32 2.18 2.44 3.09 -
P/RPS 3.93 4.78 2.57 1.84 2.11 2.23 3.22 3.37%
P/EPS 75.93 -238.18 19.38 26.25 52.75 50.72 41.31 10.66%
EY 1.32 -0.42 5.16 3.81 1.90 1.97 2.42 -9.60%
DY 1.55 1.58 1.63 1.29 0.69 1.23 2.27 -6.15%
P/NAPS 0.69 0.71 0.86 0.61 0.52 0.60 0.75 -1.37%

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