[MBMR] YoY Quarter Result on 31-Mar-2020 [#1]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

21-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -33.65%

YoY- -45.16%

Quarter Report

MBMR 1stQtr2020_20 May 2020.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Quarter Result
Revenue	555,792	478,511	418,307	374,040	532,450	463,460	418,072	4.85%
YoY %	16.15%	14.39%	11.83%	-29.75%	14.89%	10.86%	-	-
Horiz. %	132.94%	114.46%	100.06%	89.47%	127.36%	110.86%	100.00%	-
PBT	93,644	98,488	55,038	31,267	61,492	39,248	22,622	26.70%
YoY %	-4.92%	78.95%	76.03%	-49.15%	56.68%	73.49%	-	-
Horiz. %	413.95%	435.36%	243.29%	138.22%	271.82%	173.49%	100.00%	-
Tax	-4,786	-2,540	-2,320	-993	-2,838	-2,181	-1,609	19.91%
YoY %	-88.43%	-9.48%	-133.64%	65.01%	-30.12%	-35.55%	-	-
Horiz. %	297.45%	157.86%	144.19%	61.72%	176.38%	135.55%	100.00%	-
NP	88,858	95,948	52,718	30,274	58,654	37,067	21,013	27.15%
YoY %	-7.39%	82.00%	74.14%	-48.39%	58.24%	76.40%	-	-
Horiz. %	422.87%	456.61%	250.88%	144.07%	279.13%	176.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,956	89,284	47,032	27,229	49,655	32,815	19,425	26.58%
YoY %	-10.45%	89.84%	72.73%	-45.16%	51.32%	68.93%	-	-
Horiz. %	411.61%	459.63%	242.12%	140.18%	255.62%	168.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.11%	2.58%	4.22%	3.18%	4.62%	5.56%	7.11%	-
YoY %	98.06%	-38.86%	32.70%	-31.17%	-16.91%	-21.80%	-	-
Horiz. %	71.87%	36.29%	59.35%	44.73%	64.98%	78.20%	100.00%	-
Total Cost	466,934	382,563	365,589	343,766	473,796	426,393	397,059	2.73%
YoY %	22.05%	4.64%	6.35%	-27.44%	11.12%	7.39%	-	-
Horiz. %	117.60%	96.35%	92.07%	86.58%	119.33%	107.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,052,160	1,950,529	1,848,898	1,747,267	1,618,274	1,458,010	1,610,281	4.12%
YoY %	5.21%	5.50%	5.82%	7.97%	10.99%	-9.46%	-	-
Horiz. %	127.44%	121.13%	114.82%	108.51%	100.50%	90.54%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,052,160	1,950,529	1,848,898	1,747,267	1,618,274	1,458,010	1,610,281	4.12%
YoY %	5.21%	5.50%	5.82%	7.97%	10.99%	-9.46%	-	-
Horiz. %	127.44%	121.13%	114.82%	108.51%	100.50%	90.54%	100.00%	-
NOSH	390,887	390,887	390,887	390,887	390,887	390,887	390,845	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	15.99%	20.05%	12.60%	8.09%	11.02%	8.00%	5.03%	-
YoY %	-20.25%	59.13%	55.75%	-26.59%	37.75%	59.05%	-	-
Horiz. %	317.89%	398.61%	250.50%	160.83%	219.09%	159.05%	100.00%	-
ROE	3.90%	4.58%	2.54%	1.56%	3.07%	2.25%	1.21%	-
YoY %	-14.85%	80.31%	62.82%	-49.19%	36.44%	85.95%	-	-
Horiz. %	322.31%	378.51%	209.92%	128.93%	253.72%	185.95%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	142.19	122.42	107.01	95.69	136.22	118.57	106.97	4.85%
YoY %	16.15%	14.40%	11.83%	-29.75%	14.89%	10.84%	-	-
Horiz. %	132.93%	114.44%	100.04%	89.45%	127.34%	110.84%	100.00%	-
EPS	20.46	22.85	12.03	6.96	12.70	8.40	4.97	26.58%
YoY %	-10.46%	89.94%	72.84%	-45.20%	51.19%	69.01%	-	-
Horiz. %	411.67%	459.76%	242.05%	140.04%	255.53%	169.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.25	4.99	4.73	4.47	4.14	3.73	4.12	4.12%
YoY %	5.21%	5.50%	5.82%	7.97%	10.99%	-9.47%	-	-
Horiz. %	127.43%	121.12%	114.81%	108.50%	100.49%	90.53%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 390,887
RPS	142.16	122.39	106.99	95.67	136.19	118.54	106.93	4.85%
YoY %	16.15%	14.39%	11.83%	-29.75%	14.89%	10.86%	-	-
Horiz. %	132.95%	114.46%	100.06%	89.47%	127.36%	110.86%	100.00%	-
EPS	20.45	22.84	12.03	6.96	12.70	8.39	4.97	26.57%
YoY %	-10.46%	89.86%	72.84%	-45.20%	51.37%	68.81%	-	-
Horiz. %	411.47%	459.56%	242.05%	140.04%	255.53%	168.81%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.2489	4.9889	4.729	4.469	4.1391	3.7292	4.1187	4.12%
YoY %	5.21%	5.50%	5.82%	7.97%	10.99%	-9.46%	-	-
Horiz. %	127.44%	121.13%	114.82%	108.51%	100.50%	90.54%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	3.42	3.09	3.43	2.78	2.76	2.45	2.52	-
P/RPS	2.41	2.52	3.21	2.91	2.03	2.07	2.36	0.34%
YoY %	-4.37%	-21.50%	10.31%	43.35%	-1.93%	-12.29%	-	-
Horiz. %	102.12%	106.78%	136.02%	123.31%	86.02%	87.71%	100.00%	-
P/EPS	16.72	13.53	28.51	39.91	21.73	29.18	50.70	-16.87%
YoY %	23.58%	-52.54%	-28.56%	83.66%	-25.53%	-42.45%	-	-
Horiz. %	32.98%	26.69%	56.23%	78.72%	42.86%	57.55%	100.00%	-
EY	5.98	7.39	3.51	2.51	4.60	3.43	1.97	20.31%
YoY %	-19.08%	110.54%	39.84%	-45.43%	34.11%	74.11%	-	-
Horiz. %	303.55%	375.13%	178.17%	127.41%	233.50%	174.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.62	0.73	0.62	0.67	0.66	0.61	1.06%
YoY %	4.84%	-15.07%	17.74%	-7.46%	1.52%	8.20%	-	-
Horiz. %	106.56%	101.64%	119.67%	101.64%	109.84%	108.20%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	25/05/22	27/05/21	21/05/20	23/05/19	23/05/18	24/05/17	-
Price	3.49	3.19	3.18	2.85	2.80	2.35	2.42	-
P/RPS	2.45	2.61	2.97	2.98	2.06	1.98	2.26	1.35%
YoY %	-6.13%	-12.12%	-0.34%	44.66%	4.04%	-12.39%	-	-
Horiz. %	108.41%	115.49%	131.42%	131.86%	91.15%	87.61%	100.00%	-
P/EPS	17.06	13.97	26.43	40.91	22.04	27.99	48.69	-16.02%
YoY %	22.12%	-47.14%	-35.39%	85.62%	-21.26%	-42.51%	-	-
Horiz. %	35.04%	28.69%	54.28%	84.02%	45.27%	57.49%	100.00%	-
EY	5.86	7.16	3.78	2.44	4.54	3.57	2.05	19.12%
YoY %	-18.16%	89.42%	54.92%	-46.26%	27.17%	74.15%	-	-
Horiz. %	285.85%	349.27%	184.39%	119.02%	221.46%	174.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.64	0.67	0.64	0.68	0.63	0.59	1.88%
YoY %	3.12%	-4.48%	4.69%	-5.88%	7.94%	6.78%	-	-
Horiz. %	111.86%	108.47%	113.56%	108.47%	115.25%	106.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos