[MBMR] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -26.41%
YoY- -31.7%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 651,401 562,185 563,416 496,063 498,977 443,770 437,228 6.86%
PBT 73,915 133,749 96,498 42,159 73,135 -202,622 11,135 37.07%
Tax -8,897 -9,497 -15,411 1,409 -4,646 -1,652 -1,722 31.46%
NP 65,018 124,252 81,087 43,568 68,489 -204,274 9,413 37.98%
-
NP to SH 57,412 109,516 70,901 41,037 60,080 -191,743 7,566 40.15%
-
Tax Rate 12.04% 7.10% 15.97% -3.34% 6.35% - 15.46% -
Total Cost 586,383 437,933 482,329 452,495 430,488 648,044 427,815 5.39%
-
Net Worth 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 1,608,836 4.17%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 82,086 58,633 23,453 27,362 11,726 5,863 11,743 38.25%
Div Payout % 142.98% 53.54% 33.08% 66.68% 19.52% 0.00% 155.21% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 1,608,836 4.17%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 391,444 -0.02%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.98% 22.10% 14.39% 8.78% 13.73% -46.03% 2.15% -
ROE 2.79% 5.72% 3.88% 2.35% 3.80% -13.33% 0.47% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 166.65 143.82 144.14 126.91 127.65 113.53 111.70 6.89%
EPS 14.68 28.02 18.14 10.50 15.37 -49.05 1.94 40.09%
DPS 21.00 15.00 6.00 7.00 3.00 1.50 3.00 38.28%
NAPS 5.26 4.90 4.67 4.46 4.04 3.68 4.11 4.19%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 166.61 143.79 144.11 126.88 127.63 113.50 111.83 6.86%
EPS 14.68 28.01 18.13 10.50 15.37 -49.04 1.94 40.09%
DPS 21.00 15.00 6.00 7.00 3.00 1.50 3.00 38.28%
NAPS 5.2589 4.899 4.669 4.4591 4.0391 3.6792 4.115 4.17%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.28 3.20 3.39 3.86 2.20 2.20 2.14 -
P/RPS 1.97 2.22 2.35 3.04 1.72 1.94 1.92 0.42%
P/EPS 22.33 11.42 18.69 36.77 14.31 -4.48 110.72 -23.41%
EY 4.48 8.76 5.35 2.72 6.99 -22.30 0.90 30.65%
DY 6.40 4.69 1.77 1.81 1.36 0.68 1.40 28.81%
P/NAPS 0.62 0.65 0.73 0.87 0.54 0.60 0.52 2.97%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 25/02/22 25/02/21 26/02/20 27/02/19 22/02/18 22/02/17 -
Price 3.79 3.10 3.35 3.96 2.59 2.29 2.42 -
P/RPS 2.27 2.16 2.32 3.12 2.03 2.02 2.17 0.75%
P/EPS 25.80 11.06 18.47 37.72 16.85 -4.67 125.20 -23.13%
EY 3.88 9.04 5.41 2.65 5.93 -21.42 0.80 30.08%
DY 5.54 4.84 1.79 1.77 1.16 0.66 1.24 28.32%
P/NAPS 0.72 0.63 0.72 0.89 0.64 0.62 0.59 3.37%

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