[MBMR] QoQ Cumulative 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- -70.22%
YoY- 72.73%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,531,928 969,743 739,185 418,307 1,796,499 1,233,083 632,636 80.03%
PBT 207,450 73,701 77,859 55,038 204,546 108,048 28,447 274.69%
Tax -15,751 -6,254 -5,334 -2,320 -22,660 -7,249 -2,520 238.18%
NP 191,699 67,447 72,525 52,718 181,886 100,799 25,927 278.14%
-
NP to SH 167,925 58,409 63,660 47,032 157,923 87,022 22,043 285.73%
-
Tax Rate 7.59% 8.49% 6.85% 4.22% 11.08% 6.71% 8.86% -
Total Cost 1,340,229 902,296 666,660 365,589 1,614,613 1,132,284 606,709 69.37%
-
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 19,544 19,544 - 42,997 19,544 19,544 151.35%
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% 3.23% 3.48% 2.54% 8.65% 4.96% 1.26% -
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 391.91 248.09 189.10 107.01 459.59 315.46 161.85 80.03%
EPS 42.96 14.94 16.29 12.03 40.41 22.26 5.64 285.70%
DPS 20.00 5.00 5.00 0.00 11.00 5.00 5.00 151.34%
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 391.83 248.03 189.06 106.99 459.50 315.39 161.81 80.03%
EPS 42.95 14.94 16.28 12.03 40.39 22.26 5.64 285.64%
DPS 20.00 5.00 5.00 0.00 11.00 5.00 5.00 151.34%
NAPS 4.899 4.619 4.679 4.729 4.669 4.489 4.4591 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 1.29 1.66 3.21 0.74 1.00 2.00 -44.72%
P/EPS 7.45 21.35 19.28 28.51 8.39 14.24 57.45 -74.28%
EY 13.42 4.68 5.19 3.51 11.92 7.02 1.74 288.91%
DY 6.25 1.57 1.59 0.00 3.24 1.58 1.54 153.78%
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 1.30 1.71 2.97 0.73 1.02 1.95 -45.15%
P/EPS 7.22 21.55 19.83 26.43 8.29 14.42 56.04 -74.39%
EY 13.86 4.64 5.04 3.78 12.06 6.94 1.78 291.38%
DY 6.45 1.55 1.55 0.00 3.28 1.56 1.58 154.77%
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