[MBMR] YoY TTM 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- -35.2%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,524,973 2,368,032 2,218,880 1,533,159 1,729,146 2,104,793 1,873,021 5.09%
PBT 393,970 352,723 385,119 170,199 150,207 291,287 -75,038 -
Tax -20,912 -25,427 -14,661 -21,665 -5,840 -19,904 -8,705 15.71%
NP 373,058 327,296 370,458 148,534 144,367 271,383 -83,743 -
-
NP to SH 333,082 294,052 333,658 129,310 128,059 239,537 -86,275 -
-
Tax Rate 5.31% 7.21% 3.81% 12.73% 3.89% 6.83% - -
Total Cost 2,151,915 2,040,736 1,848,422 1,384,625 1,584,779 1,833,410 1,956,764 1.59%
-
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 175,923 234,532 121,175 42,997 46,906 35,179 17,589 46.73%
Div Payout % 52.82% 79.76% 36.32% 33.25% 36.63% 14.69% 0.00% -
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 14.77% 13.82% 16.70% 9.69% 8.35% 12.89% -4.47% -
ROE 14.84% 14.11% 16.70% 7.16% 7.30% 14.06% -5.69% -
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 645.82 605.81 567.65 392.22 442.36 538.46 479.17 5.09%
EPS 85.19 75.23 85.36 33.08 32.76 61.28 -22.07 -
DPS 45.00 60.00 31.00 11.00 12.00 9.00 4.50 46.72%
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 645.82 605.68 567.53 392.14 442.27 538.35 479.07 5.09%
EPS 85.19 75.21 85.34 33.07 32.75 61.27 -22.07 -
DPS 45.00 59.99 30.99 11.00 12.00 9.00 4.50 46.72%
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 0.91 0.61 0.57 0.81 0.72 0.73 0.43 13.29%
P/EPS 6.91 4.91 3.82 9.64 9.68 6.45 -9.33 -
EY 14.46 20.39 26.18 10.37 10.33 15.51 -10.71 -
DY 7.64 16.26 9.51 3.45 3.79 2.28 2.18 23.22%
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 0.98 0.70 0.58 0.82 0.73 0.69 0.39 16.58%
P/EPS 7.47 5.66 3.88 9.73 9.80 6.04 -8.47 -
EY 13.40 17.66 25.79 10.27 10.21 16.56 -11.80 -
DY 7.08 14.08 9.37 3.42 3.74 2.43 2.41 19.65%
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