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

Stock
[MBMR] MBM RESOURCES BHD
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%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 539,568 557,018 320,878 258,596 558,045 493,316 403,909 4.94%
PBT 61,762 78,932 22,821 -2,820 89,309 43,209 19,821 20.84%
Tax -3,318 2,597 -3,014 -1,527 -8,228 -2,713 -1,732 11.43%
NP 58,444 81,529 19,807 -4,347 81,081 40,496 18,089 21.57%
-
NP to SH 51,927 74,056 16,628 -5,186 74,038 34,548 16,154 21.47%
-
Tax Rate 5.37% -3.29% 13.21% - 9.21% 6.28% 8.74% -
Total Cost 481,124 475,489 301,071 262,943 476,964 452,820 385,820 3.74%
-
Net Worth 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 4.14%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 101,630 62,542 19,544 19,544 23,453 11,726 5,863 60.83%
Div Payout % 195.72% 84.45% 117.54% 0.00% 31.68% 33.94% 36.30% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,079,522 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 4.14%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.83% 14.64% 6.17% -1.68% 14.53% 8.21% 4.48% -
ROE 2.50% 3.70% 0.91% -0.30% 4.44% 2.31% 0.99% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 138.04 142.50 82.09 66.16 142.76 126.20 103.33 4.94%
EPS 13.29 18.94 4.26 -1.33 18.94 8.84 4.13 21.49%
DPS 26.00 16.00 5.00 5.00 6.00 3.00 1.50 60.83%
NAPS 5.32 5.12 4.68 4.46 4.27 3.82 4.17 4.14%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 138.04 142.50 82.09 66.16 142.76 126.20 103.33 4.94%
EPS 13.29 18.94 4.26 -1.33 18.94 8.84 4.13 21.49%
DPS 26.00 16.00 5.00 5.00 6.00 3.00 1.50 60.83%
NAPS 5.32 5.12 4.68 4.46 4.27 3.82 4.17 4.14%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.53 3.20 3.14 3.24 2.90 2.38 2.25 -
P/RPS 2.56 2.25 3.83 4.90 2.03 1.89 2.18 2.71%
P/EPS 26.57 16.89 73.81 -244.21 15.31 26.93 54.44 -11.26%
EY 3.76 5.92 1.35 -0.41 6.53 3.71 1.84 12.64%
DY 7.37 5.00 1.59 1.54 2.07 1.26 0.67 49.10%
P/NAPS 0.66 0.63 0.67 0.73 0.68 0.62 0.54 3.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 25/08/22 25/08/21 19/08/20 20/08/19 28/08/18 23/08/17 -
Price 3.69 3.29 3.23 3.16 3.67 2.32 2.18 -
P/RPS 2.67 2.31 3.93 4.78 2.57 1.84 2.11 3.99%
P/EPS 27.78 17.37 75.93 -238.18 19.38 26.25 52.75 -10.13%
EY 3.60 5.76 1.32 -0.42 5.16 3.81 1.90 11.23%
DY 7.05 4.86 1.55 1.58 1.63 1.29 0.69 47.28%
P/NAPS 0.69 0.64 0.69 0.71 0.86 0.61 0.52 4.82%

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