[MBMR] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 115.62%
YoY- 6.33%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,208,926 2,071,058 1,914,044 1,531,928 1,292,990 1,478,370 1,673,228 20.32%
PBT 335,160 354,840 393,952 207,450 98,268 155,718 220,152 32.30%
Tax -6,885 114 -10,160 -15,751 -8,338 -10,668 -9,280 -18.03%
NP 328,274 354,954 383,792 191,699 89,929 145,050 210,872 34.28%
-
NP to SH 298,856 326,680 357,136 167,925 77,878 127,320 188,128 36.10%
-
Tax Rate 2.05% -0.03% 2.58% 7.59% 8.48% 6.85% 4.22% -
Total Cost 1,880,652 1,716,104 1,530,252 1,340,229 1,203,061 1,333,320 1,462,356 18.24%
-
Net Worth 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 5.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 83,389 125,084 - 78,177 26,059 39,088 - -
Div Payout % 27.90% 38.29% - 46.56% 33.46% 30.70% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 5.28%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.86% 17.14% 20.05% 12.51% 6.96% 9.81% 12.60% -
ROE 14.96% 16.32% 18.31% 8.77% 4.31% 6.96% 10.18% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 565.11 529.83 489.67 391.91 330.78 378.21 428.06 20.32%
EPS 76.45 83.58 91.40 42.96 19.92 32.58 48.12 36.11%
DPS 21.33 32.00 0.00 20.00 6.67 10.00 0.00 -
NAPS 5.11 5.12 4.99 4.90 4.62 4.68 4.73 5.28%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 565.11 529.83 489.67 391.91 330.78 378.21 428.06 20.32%
EPS 76.45 83.58 91.40 42.96 19.92 32.58 48.12 36.11%
DPS 21.33 32.00 0.00 20.00 6.67 10.00 0.00 -
NAPS 5.11 5.12 4.99 4.90 4.62 4.68 4.73 5.28%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.26 3.20 3.09 3.20 3.19 3.14 3.43 -
P/RPS 0.58 0.60 0.63 0.82 0.96 0.83 0.80 -19.28%
P/EPS 4.26 3.83 3.38 7.45 16.01 9.64 7.13 -29.03%
EY 23.45 26.12 29.57 13.42 6.25 10.37 14.03 40.79%
DY 6.54 10.00 0.00 6.25 2.09 3.18 0.00 -
P/NAPS 0.64 0.63 0.62 0.65 0.69 0.67 0.73 -8.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 25/05/22 25/02/22 24/11/21 25/08/21 27/05/21 -
Price 3.31 3.29 3.19 3.10 3.22 3.23 3.18 -
P/RPS 0.59 0.62 0.65 0.79 0.97 0.85 0.74 -14.00%
P/EPS 4.33 3.94 3.49 7.22 16.16 9.92 6.61 -24.55%
EY 23.10 25.40 28.64 13.86 6.19 10.08 15.13 32.55%
DY 6.45 9.73 0.00 6.45 2.07 3.10 0.00 -
P/NAPS 0.65 0.64 0.64 0.63 0.70 0.69 0.67 -1.99%

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