[MBMR] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -26.41%
YoY- -31.7%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 600,447 258,596 374,040 496,063 515,321 558,045 532,450 8.31%
PBT 79,601 -2,820 31,267 42,159 67,351 89,309 61,492 18.72%
Tax -4,729 -1,527 -993 1,409 -4,192 -8,228 -2,838 40.42%
NP 74,872 -4,347 30,274 43,568 63,159 81,081 58,654 17.62%
-
NP to SH 64,979 -5,186 27,229 41,037 55,764 74,038 49,655 19.58%
-
Tax Rate 5.94% - 3.18% -3.34% 6.22% 9.21% 4.62% -
Total Cost 525,575 262,943 343,766 452,495 452,162 476,964 473,796 7.13%
-
Net Worth 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 1,618,274 5.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 19,544 - 27,362 - 23,453 - -
Div Payout % - 0.00% - 66.68% - 31.68% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,755,085 1,743,358 1,747,267 1,743,358 1,704,270 1,669,090 1,618,274 5.54%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.47% -1.68% 8.09% 8.78% 12.26% 14.53% 11.02% -
ROE 3.70% -0.30% 1.56% 2.35% 3.27% 4.44% 3.07% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 153.61 66.16 95.69 126.91 131.83 142.76 136.22 8.31%
EPS 16.63 -1.33 6.96 10.50 14.27 18.94 12.70 19.63%
DPS 0.00 5.00 0.00 7.00 0.00 6.00 0.00 -
NAPS 4.49 4.46 4.47 4.46 4.36 4.27 4.14 5.54%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 153.58 66.14 95.67 126.88 131.81 142.73 136.19 8.31%
EPS 16.62 -1.33 6.96 10.50 14.26 18.94 12.70 19.58%
DPS 0.00 5.00 0.00 7.00 0.00 6.00 0.00 -
NAPS 4.489 4.4591 4.469 4.4591 4.3591 4.2691 4.1391 5.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.17 3.24 2.78 3.86 3.95 2.90 2.76 -
P/RPS 2.06 4.90 2.91 3.04 3.00 2.03 2.03 0.98%
P/EPS 19.07 -244.21 39.91 36.77 27.69 15.31 21.73 -8.31%
EY 5.24 -0.41 2.51 2.72 3.61 6.53 4.60 9.04%
DY 0.00 1.54 0.00 1.81 0.00 2.07 0.00 -
P/NAPS 0.71 0.73 0.62 0.87 0.91 0.68 0.67 3.93%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 21/05/20 26/02/20 21/11/19 20/08/19 23/05/19 -
Price 3.21 3.16 2.85 3.96 3.70 3.67 2.80 -
P/RPS 2.09 4.78 2.98 3.12 2.81 2.57 2.06 0.96%
P/EPS 19.31 -238.18 40.91 37.72 25.94 19.38 22.04 -8.41%
EY 5.18 -0.42 2.44 2.65 3.86 5.16 4.54 9.16%
DY 0.00 1.58 0.00 1.77 0.00 1.63 0.00 -
P/NAPS 0.71 0.71 0.64 0.89 0.85 0.86 0.68 2.91%

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