[MBMR] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 25.16%
YoY- 18.26%
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,592,132 1,840,766 1,943,469 1,997,218 1,777,944 1,714,342 1,597,263 -0.05%
PBT 250,900 228,317 230,086 222,963 -131,875 83,440 86,995 19.29%
Tax -15,971 -23,987 -12,004 -12,356 -8,093 -7,389 -11,157 6.15%
NP 234,929 204,330 218,082 210,607 -139,968 76,051 75,838 20.72%
-
NP to SH 210,177 177,726 198,068 182,388 -135,440 67,102 67,257 20.90%
-
Tax Rate 6.37% 10.51% 5.22% 5.54% - 8.86% 12.82% -
Total Cost 1,357,203 1,636,436 1,725,387 1,786,611 1,917,912 1,638,291 1,521,425 -1.88%
-
Net Worth 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 3.67%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 78,177 42,997 50,815 23,453 11,726 23,475 54,654 6.14%
Div Payout % 37.20% 24.19% 25.66% 12.86% 0.00% 34.98% 81.26% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,950,529 1,848,898 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 3.67%
NOSH 390,887 390,887 390,887 390,887 390,887 390,845 390,594 0.01%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.76% 11.10% 11.22% 10.55% -7.87% 4.44% 4.75% -
ROE 10.78% 9.61% 11.34% 11.27% -9.29% 4.17% 4.28% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 407.31 470.92 497.19 510.94 454.85 438.62 408.93 -0.06%
EPS 53.77 45.47 50.67 46.66 -34.65 17.17 17.22 20.88%
DPS 20.00 11.00 13.00 6.00 3.00 6.00 14.00 6.12%
NAPS 4.99 4.73 4.47 4.14 3.73 4.12 4.02 3.66%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 407.31 470.92 497.19 510.94 454.85 438.58 408.62 -0.05%
EPS 53.77 45.47 50.67 46.66 -34.65 17.17 17.21 20.89%
DPS 20.00 11.00 13.00 6.00 3.00 6.01 13.98 6.14%
NAPS 4.99 4.73 4.47 4.14 3.73 4.1196 4.017 3.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.09 3.43 2.78 2.76 2.45 2.52 2.20 -
P/RPS 0.76 0.73 0.56 0.54 0.54 0.57 0.54 5.85%
P/EPS 5.75 7.54 5.49 5.92 -7.07 14.68 12.78 -12.45%
EY 17.40 13.26 18.23 16.91 -14.14 6.81 7.83 14.22%
DY 6.47 3.21 4.68 2.17 1.22 2.38 6.36 0.28%
P/NAPS 0.62 0.73 0.62 0.67 0.66 0.61 0.55 2.01%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 27/05/21 21/05/20 23/05/19 23/05/18 24/05/17 18/05/16 -
Price 3.19 3.18 2.85 2.80 2.35 2.42 2.20 -
P/RPS 0.78 0.68 0.57 0.55 0.52 0.55 0.54 6.31%
P/EPS 5.93 6.99 5.62 6.00 -6.78 14.10 12.78 -12.00%
EY 16.86 14.30 17.78 16.66 -14.74 7.09 7.83 13.62%
DY 6.27 3.46 4.56 2.14 1.28 2.48 6.36 -0.23%
P/NAPS 0.64 0.67 0.64 0.68 0.63 0.59 0.55 2.55%

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