[MBMR] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.64%
YoY- 89.33%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,129,800 1,928,228 1,905,668 1,913,552 1,853,840 1,732,556 1,718,381 15.39%
PBT 245,968 200,719 170,112 164,914 156,992 -148,501 72,161 126.66%
Tax -11,352 -11,699 -9,404 -9,788 -8,724 -7,521 -7,825 28.18%
NP 234,616 189,020 160,708 155,126 148,268 -156,022 64,336 137.10%
-
NP to SH 198,620 165,548 140,624 134,726 131,260 -148,830 57,217 129.43%
-
Tax Rate 4.62% 5.83% 5.53% 5.94% 5.56% - 10.84% -
Total Cost 1,895,184 1,739,208 1,744,960 1,758,426 1,705,572 1,888,578 1,654,045 9.50%
-
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 23,453 15,635 23,453 - 11,726 7,817 -
Div Payout % - 14.17% 11.12% 17.41% - 0.00% 13.66% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.02% 9.80% 8.43% 8.11% 8.00% -9.01% 3.74% -
ROE 12.27% 10.48% 9.27% 9.02% 9.00% -10.35% 3.51% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 544.86 493.29 487.52 489.54 474.26 443.24 439.61 15.39%
EPS 50.80 42.35 35.97 34.46 33.60 -38.08 14.64 129.37%
DPS 0.00 6.00 4.00 6.00 0.00 3.00 2.00 -
NAPS 4.14 4.04 3.88 3.82 3.73 3.68 4.17 -0.48%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 544.75 493.19 487.42 489.44 474.16 443.14 439.52 15.39%
EPS 50.80 42.34 35.97 34.46 33.57 -38.07 14.63 129.47%
DPS 0.00 6.00 4.00 6.00 0.00 3.00 2.00 -
NAPS 4.1391 4.0391 3.8792 3.8192 3.7292 3.6792 4.1691 -0.48%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.76 2.20 2.06 2.38 2.45 2.20 2.04 -
P/RPS 0.51 0.45 0.42 0.49 0.52 0.50 0.46 7.12%
P/EPS 5.43 5.19 5.73 6.91 7.30 -5.78 13.94 -46.69%
EY 18.41 19.25 17.46 14.48 13.71 -17.31 7.18 87.44%
DY 0.00 2.73 1.94 2.52 0.00 1.36 0.98 -
P/NAPS 0.67 0.54 0.53 0.62 0.66 0.60 0.49 23.21%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 27/02/19 22/11/18 28/08/18 23/05/18 22/02/18 22/11/17 -
Price 2.80 2.59 1.87 2.32 2.35 2.29 2.12 -
P/RPS 0.51 0.53 0.38 0.47 0.50 0.52 0.48 4.12%
P/EPS 5.51 6.12 5.20 6.73 7.00 -6.01 14.48 -47.51%
EY 18.15 16.35 19.24 14.86 14.29 -16.63 6.90 90.66%
DY 0.00 2.32 2.14 2.59 0.00 1.31 0.94 -
P/NAPS 0.68 0.64 0.48 0.61 0.63 0.62 0.51 21.16%

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