[MBMR] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 13.59%
YoY- -10.45%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,416,850 2,288,841 2,190,720 2,223,168 2,308,096 2,208,926 2,071,058 10.81%
PBT 394,709 371,744 310,812 374,576 325,285 335,160 354,840 7.33%
Tax -23,014 -22,040 -16,208 -19,144 -14,061 -6,885 114 -
NP 371,695 349,704 294,604 355,432 311,224 328,274 354,954 3.11%
-
NP to SH 334,454 315,520 263,766 319,824 281,554 298,856 326,680 1.57%
-
Tax Rate 5.83% 5.93% 5.21% 5.11% 4.32% 2.05% -0.03% -
Total Cost 2,045,155 1,939,137 1,896,116 1,867,736 1,996,872 1,880,652 1,716,104 12.36%
-
Net Worth 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 4.24%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 152,446 203,261 203,261 - 144,628 83,389 125,084 14.05%
Div Payout % 45.58% 64.42% 77.06% - 51.37% 27.90% 38.29% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 4.24%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 15.38% 15.28% 13.45% 15.99% 13.48% 14.86% 17.14% -
ROE 15.70% 15.14% 12.68% 15.58% 13.69% 14.96% 16.32% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 618.30 585.55 560.45 568.75 590.48 565.11 529.83 10.81%
EPS 85.57 80.72 67.48 81.84 72.03 76.45 83.58 1.57%
DPS 39.00 52.00 52.00 0.00 37.00 21.33 32.00 14.05%
NAPS 5.45 5.33 5.32 5.25 5.26 5.11 5.12 4.24%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 618.17 585.43 560.33 568.63 590.35 564.98 529.72 10.81%
EPS 85.54 80.70 67.46 81.80 72.01 76.44 83.56 1.56%
DPS 38.99 51.99 51.99 0.00 36.99 21.33 31.99 14.06%
NAPS 5.4488 5.3289 5.3189 5.2489 5.2589 5.1089 5.1189 4.23%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 4.24 3.69 3.53 3.42 3.28 3.26 3.20 -
P/RPS 0.69 0.63 0.63 0.60 0.56 0.58 0.60 9.73%
P/EPS 4.96 4.57 5.23 4.18 4.55 4.26 3.83 18.75%
EY 20.18 21.88 19.12 23.92 21.96 23.45 26.12 -15.76%
DY 9.20 14.09 14.73 0.00 11.28 6.54 10.00 -5.39%
P/NAPS 0.78 0.69 0.66 0.65 0.62 0.64 0.63 15.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 -
Price 4.48 4.26 3.69 3.49 3.79 3.31 3.29 -
P/RPS 0.72 0.73 0.66 0.61 0.64 0.59 0.62 10.45%
P/EPS 5.24 5.28 5.47 4.27 5.26 4.33 3.94 20.87%
EY 19.10 18.95 18.29 23.44 19.01 23.10 25.40 -17.26%
DY 8.71 12.21 14.09 0.00 9.76 6.45 9.73 -7.09%
P/NAPS 0.82 0.80 0.69 0.66 0.72 0.65 0.64 17.91%

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