[MBMR] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.13%
YoY- 72.73%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,531,928 1,292,990 1,478,370 1,673,228 1,796,499 1,644,110 1,265,272 13.55%
PBT 207,450 98,268 155,718 220,152 204,546 144,064 56,894 136.34%
Tax -15,751 -8,338 -10,668 -9,280 -22,660 -9,665 -5,040 113.31%
NP 191,699 89,929 145,050 210,872 181,886 134,398 51,854 138.51%
-
NP to SH 167,925 77,878 127,320 188,128 157,923 116,029 44,086 143.30%
-
Tax Rate 7.59% 8.48% 6.85% 4.22% 11.08% 6.71% 8.86% -
Total Cost 1,340,229 1,203,061 1,333,320 1,462,356 1,614,613 1,509,712 1,213,418 6.83%
-
Net Worth 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 1,743,358 6.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 78,177 26,059 39,088 - 42,997 26,059 39,088 58.54%
Div Payout % 46.56% 33.46% 30.70% - 27.23% 22.46% 88.66% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,915,349 1,805,900 1,829,354 1,848,898 1,825,445 1,755,085 1,743,358 6.45%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.51% 6.96% 9.81% 12.60% 10.12% 8.17% 4.10% -
ROE 8.77% 4.31% 6.96% 10.18% 8.65% 6.61% 2.53% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 391.91 330.78 378.21 428.06 459.59 420.61 323.69 13.55%
EPS 42.96 19.92 32.58 48.12 40.41 29.68 11.28 143.28%
DPS 20.00 6.67 10.00 0.00 11.00 6.67 10.00 58.53%
NAPS 4.90 4.62 4.68 4.73 4.67 4.49 4.46 6.45%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 391.91 330.78 378.21 428.06 459.59 420.61 323.69 13.55%
EPS 42.96 19.92 32.58 48.12 40.41 29.68 11.28 143.28%
DPS 20.00 6.67 10.00 0.00 11.00 6.67 10.00 58.53%
NAPS 4.90 4.62 4.68 4.73 4.67 4.49 4.46 6.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.20 3.19 3.14 3.43 3.39 3.17 3.24 -
P/RPS 0.82 0.96 0.83 0.80 0.74 0.75 1.00 -12.36%
P/EPS 7.45 16.01 9.64 7.13 8.39 10.68 28.73 -59.23%
EY 13.42 6.25 10.37 14.03 11.92 9.36 3.48 145.30%
DY 6.25 2.09 3.18 0.00 3.24 2.10 3.09 59.73%
P/NAPS 0.65 0.69 0.67 0.73 0.73 0.71 0.73 -7.42%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 25/08/21 27/05/21 25/02/21 19/11/20 19/08/20 -
Price 3.10 3.22 3.23 3.18 3.35 3.21 3.16 -
P/RPS 0.79 0.97 0.85 0.74 0.73 0.76 0.98 -13.34%
P/EPS 7.22 16.16 9.92 6.61 8.29 10.81 28.02 -59.40%
EY 13.86 6.19 10.08 15.13 12.06 9.25 3.57 146.40%
DY 6.45 2.07 3.10 0.00 3.28 2.08 3.16 60.70%
P/NAPS 0.63 0.70 0.69 0.67 0.72 0.71 0.71 -7.64%

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