[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 79.43%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,186,382 617,136 2,416,850 1,716,631 1,095,360 555,792 2,308,096 -35.85%
PBT 175,426 95,035 394,709 278,808 155,406 93,644 325,285 -33.76%
Tax -9,293 -5,038 -23,014 -16,530 -8,104 -4,786 -14,061 -24.14%
NP 166,133 89,997 371,695 262,278 147,302 88,858 311,224 -34.22%
-
NP to SH 147,886 80,244 334,454 236,640 131,883 79,956 281,554 -34.92%
-
Tax Rate 5.30% 5.30% 5.83% 5.93% 5.21% 5.11% 4.32% -
Total Cost 1,020,249 527,139 2,045,155 1,454,353 948,058 466,934 1,996,872 -36.11%
-
Net Worth 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 5.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 62,542 - 152,446 152,446 101,630 - 144,628 -42.84%
Div Payout % 42.29% - 45.58% 64.42% 77.06% - 51.37% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,216,333 2,208,515 2,130,337 2,083,431 2,079,522 2,052,160 2,056,069 5.13%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 14.00% 14.58% 15.38% 15.28% 13.45% 15.99% 13.48% -
ROE 6.67% 3.63% 15.70% 11.36% 6.34% 3.90% 13.69% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 303.51 157.88 618.30 439.16 280.22 142.19 590.48 -35.85%
EPS 37.83 20.53 85.57 60.54 33.74 20.46 72.03 -34.93%
DPS 16.00 0.00 39.00 39.00 26.00 0.00 37.00 -42.84%
NAPS 5.67 5.65 5.45 5.33 5.32 5.25 5.26 5.13%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 303.51 157.88 618.30 439.16 280.22 142.19 590.48 -35.85%
EPS 37.83 20.53 85.57 60.54 33.74 20.46 72.03 -34.93%
DPS 16.00 0.00 39.00 39.00 26.00 0.00 37.00 -42.84%
NAPS 5.67 5.65 5.45 5.33 5.32 5.25 5.26 5.13%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 5.29 4.64 4.24 3.69 3.53 3.42 3.28 -
P/RPS 1.74 2.94 0.69 0.84 1.26 2.41 0.56 113.07%
P/EPS 13.98 22.60 4.96 6.10 10.46 16.72 4.55 111.49%
EY 7.15 4.42 20.18 16.41 9.56 5.98 21.96 -52.70%
DY 3.02 0.00 9.20 10.57 7.37 0.00 11.28 -58.49%
P/NAPS 0.93 0.82 0.78 0.69 0.66 0.65 0.62 31.06%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 28/02/24 24/11/23 23/08/23 25/05/23 20/02/23 -
Price 5.67 5.05 4.48 4.26 3.69 3.49 3.79 -
P/RPS 1.87 3.20 0.72 0.97 1.32 2.45 0.64 104.51%
P/EPS 14.99 24.60 5.24 7.04 10.94 17.06 5.26 101.13%
EY 6.67 4.07 19.10 14.21 9.14 5.86 19.01 -50.28%
DY 2.82 0.00 8.71 9.15 7.05 0.00 9.76 -56.32%
P/NAPS 1.00 0.89 0.82 0.80 0.69 0.66 0.72 24.50%

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