[MBMR] YoY TTM 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- 12.27%
YoY- 67.9%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,367,927 1,828,272 1,903,048 1,644,020 2,061,947 1,867,351 1,701,666 5.65%
PBT 303,271 307,011 253,958 137,957 269,063 -108,487 76,346 25.83%
Tax -22,222 -10,360 -25,474 -5,303 -17,871 -9,074 -7,907 18.78%
NP 281,049 296,651 228,484 132,654 251,192 -117,561 68,439 26.53%
-
NP to SH 250,097 267,605 199,540 118,844 221,878 -117,046 60,400 26.70%
-
Tax Rate 7.33% 3.37% 10.03% 3.84% 6.64% - 10.36% -
Total Cost 2,086,878 1,531,621 1,674,564 1,511,366 1,810,755 1,984,912 1,633,227 4.16%
-
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 183,717 121,175 42,997 46,906 35,179 17,589 29,330 35.75%
Div Payout % 73.46% 45.28% 21.55% 39.47% 15.86% 0.00% 48.56% -
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 390,887 390,887 390,887 390,887 390,887 390,887 390,885 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 11.87% 16.23% 12.01% 8.07% 12.18% -6.30% 4.02% -
ROE 12.03% 13.37% 10.91% 6.82% 13.29% -7.84% 3.71% -
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 605.78 467.72 486.85 420.59 527.50 477.72 435.34 5.65%
EPS 63.98 68.46 51.05 30.40 56.76 -29.94 15.45 26.70%
DPS 47.00 31.00 11.00 12.00 9.00 4.50 7.50 35.76%
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 605.78 467.72 486.85 420.59 527.50 477.72 435.33 5.65%
EPS 63.98 68.46 51.05 30.40 56.76 -29.94 15.45 26.70%
DPS 47.00 31.00 11.00 12.00 9.00 4.50 7.50 35.76%
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 0.58 0.68 0.64 0.77 0.55 0.50 0.52 1.83%
P/EPS 5.52 4.67 6.15 10.66 5.11 -7.95 14.56 -14.91%
EY 18.13 21.39 16.26 9.38 19.57 -12.58 6.87 17.54%
DY 13.31 9.69 3.50 3.70 3.10 1.89 3.33 25.96%
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 0.61 0.70 0.66 0.75 0.70 0.49 0.50 3.36%
P/EPS 5.77 4.81 6.33 10.39 6.47 -7.75 14.11 -13.84%
EY 17.34 20.81 15.80 9.62 15.47 -12.91 7.09 16.06%
DY 12.74 9.42 3.41 3.80 2.45 1.94 3.44 24.37%
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