[MBMR] YoY Quarter Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.11%
YoY- 72.77%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 562,185 563,416 496,063 498,977 443,770 437,228 439,325 4.19%
PBT 133,749 96,498 42,159 73,135 -202,622 11,135 11,422 50.63%
Tax -9,497 -15,411 1,409 -4,646 -1,652 -1,722 -1,904 30.68%
NP 124,252 81,087 43,568 68,489 -204,274 9,413 9,518 53.38%
-
NP to SH 109,516 70,901 41,037 60,080 -191,743 7,566 7,409 56.59%
-
Tax Rate 7.10% 15.97% -3.34% 6.35% - 15.46% 16.67% -
Total Cost 437,933 482,329 452,495 430,488 648,044 427,815 429,807 0.31%
-
Net Worth 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 1,608,836 1,594,884 3.09%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 58,633 23,453 27,362 11,726 5,863 11,743 11,698 30.78%
Div Payout % 53.54% 33.08% 66.68% 19.52% 0.00% 155.21% 157.89% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 1,608,836 1,594,884 3.09%
NOSH 390,887 390,887 390,887 390,887 390,887 391,444 389,947 0.04%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 22.10% 14.39% 8.78% 13.73% -46.03% 2.15% 2.17% -
ROE 5.72% 3.88% 2.35% 3.80% -13.33% 0.47% 0.46% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 143.82 144.14 126.91 127.65 113.53 111.70 112.66 4.14%
EPS 28.02 18.14 10.50 15.37 -49.05 1.94 1.90 56.53%
DPS 15.00 6.00 7.00 3.00 1.50 3.00 3.00 30.73%
NAPS 4.90 4.67 4.46 4.04 3.68 4.11 4.09 3.05%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 143.82 144.14 126.91 127.65 113.53 111.86 112.39 4.19%
EPS 28.02 18.14 10.50 15.37 -49.05 1.94 1.90 56.53%
DPS 15.00 6.00 7.00 3.00 1.50 3.00 2.99 30.80%
NAPS 4.90 4.67 4.46 4.04 3.68 4.1159 4.0802 3.09%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.20 3.39 3.86 2.20 2.20 2.14 2.40 -
P/RPS 2.22 2.35 3.04 1.72 1.94 1.92 2.13 0.69%
P/EPS 11.42 18.69 36.77 14.31 -4.48 110.72 126.32 -32.98%
EY 8.76 5.35 2.72 6.99 -22.30 0.90 0.79 49.27%
DY 4.69 1.77 1.81 1.36 0.68 1.40 1.25 24.63%
P/NAPS 0.65 0.73 0.87 0.54 0.60 0.52 0.59 1.62%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 26/02/20 27/02/19 22/02/18 22/02/17 24/02/16 -
Price 3.10 3.35 3.96 2.59 2.29 2.42 2.43 -
P/RPS 2.16 2.32 3.12 2.03 2.02 2.17 2.16 0.00%
P/EPS 11.06 18.47 37.72 16.85 -4.67 125.20 127.89 -33.47%
EY 9.04 5.41 2.65 5.93 -21.42 0.80 0.78 50.37%
DY 4.84 1.79 1.77 1.16 0.66 1.24 1.23 25.62%
P/NAPS 0.63 0.72 0.89 0.64 0.62 0.59 0.59 1.09%

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