[MBMR] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -131.58%
YoY- -108.08%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 638,372 621,271 621,166 230,558 600,447 515,321 472,475 5.13%
PBT 102,643 123,402 73,950 -4,158 79,601 67,351 45,127 14.66%
Tax -5,135 -8,426 -5,221 -920 -4,729 -4,192 -2,159 15.52%
NP 97,508 114,976 68,729 -5,078 74,872 63,159 42,968 14.62%
-
NP to SH 87,382 104,757 60,802 -5,251 64,979 55,764 38,105 14.82%
-
Tax Rate 5.00% 6.83% 7.06% - 5.94% 6.22% 4.78% -
Total Cost 540,864 506,295 552,437 235,636 525,575 452,162 429,507 3.91%
-
Net Worth 2,244,172 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 6.74%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 113,381 50,815 - - - - - -
Div Payout % 129.75% 48.51% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,244,172 2,083,431 1,997,435 1,805,900 1,755,085 1,704,270 1,516,644 6.74%
NOSH 390,970 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 15.27% 18.51% 11.06% -2.20% 12.47% 12.26% 9.09% -
ROE 3.89% 5.03% 3.04% -0.29% 3.70% 3.27% 2.51% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 163.28 158.94 158.91 58.98 153.61 131.83 120.87 5.13%
EPS 22.35 26.80 15.55 -1.34 16.63 14.27 9.75 14.81%
DPS 29.00 13.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.74 5.33 5.11 4.62 4.49 4.36 3.88 6.73%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 163.28 158.90 158.88 58.97 153.58 131.81 120.85 5.13%
EPS 22.35 26.79 15.55 -1.34 16.62 14.26 9.75 14.81%
DPS 29.00 13.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.74 5.3289 5.1089 4.619 4.489 4.3591 3.8792 6.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.89 3.69 3.26 3.19 3.17 3.95 2.06 -
P/RPS 3.61 2.32 2.05 5.41 2.06 3.00 1.70 13.36%
P/EPS 26.35 13.77 20.96 -237.47 19.07 27.69 21.13 3.74%
EY 3.79 7.26 4.77 -0.42 5.24 3.61 4.73 -3.62%
DY 4.92 3.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.69 0.64 0.69 0.71 0.91 0.53 11.69%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 24/11/22 24/11/21 19/11/20 21/11/19 22/11/18 -
Price 6.36 4.26 3.31 3.22 3.21 3.70 1.87 -
P/RPS 3.90 2.68 2.08 5.46 2.09 2.81 1.55 16.60%
P/EPS 28.46 15.90 21.28 -239.70 19.31 25.94 19.18 6.79%
EY 3.51 6.29 4.70 -0.42 5.18 3.86 5.21 -6.36%
DY 4.56 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.80 0.65 0.70 0.71 0.85 0.48 14.98%

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