[MBMR] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2185.62%
YoY- 54.46%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 621,166 557,018 478,511 562,185 230,558 320,878 418,307 30.12%
PBT 73,950 78,932 98,488 133,749 -4,158 22,821 55,038 21.74%
Tax -5,221 2,597 -2,540 -9,497 -920 -3,014 -2,320 71.64%
NP 68,729 81,529 95,948 124,252 -5,078 19,807 52,718 19.32%
-
NP to SH 60,802 74,056 89,284 109,516 -5,251 16,628 47,032 18.65%
-
Tax Rate 7.06% -3.29% 2.58% 7.10% - 13.21% 4.22% -
Total Cost 552,437 475,489 382,563 437,933 235,636 301,071 365,589 31.64%
-
Net Worth 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 5.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 62,542 - 58,633 - 19,544 - -
Div Payout % - 84.45% - 53.54% - 117.54% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,997,435 2,001,344 1,950,529 1,915,349 1,805,900 1,829,354 1,848,898 5.28%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.06% 14.64% 20.05% 22.10% -2.20% 6.17% 12.60% -
ROE 3.04% 3.70% 4.58% 5.72% -0.29% 0.91% 2.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 158.91 142.50 122.42 143.82 58.98 82.09 107.01 30.13%
EPS 15.55 18.94 22.85 28.02 -1.34 4.26 12.03 18.64%
DPS 0.00 16.00 0.00 15.00 0.00 5.00 0.00 -
NAPS 5.11 5.12 4.99 4.90 4.62 4.68 4.73 5.28%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 158.88 142.47 122.39 143.79 58.97 82.07 106.99 30.13%
EPS 15.55 18.94 22.84 28.01 -1.34 4.25 12.03 18.64%
DPS 0.00 16.00 0.00 15.00 0.00 5.00 0.00 -
NAPS 5.1089 5.1189 4.9889 4.899 4.619 4.679 4.729 5.28%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.26 3.20 3.09 3.20 3.19 3.14 3.43 -
P/RPS 2.05 2.25 2.52 2.22 5.41 3.83 3.21 -25.82%
P/EPS 20.96 16.89 13.53 11.42 -237.47 73.81 28.51 -18.52%
EY 4.77 5.92 7.39 8.76 -0.42 1.35 3.51 22.66%
DY 0.00 5.00 0.00 4.69 0.00 1.59 0.00 -
P/NAPS 0.64 0.63 0.62 0.65 0.69 0.67 0.73 -8.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 25/05/22 25/02/22 24/11/21 25/08/21 27/05/21 -
Price 3.31 3.29 3.19 3.10 3.22 3.23 3.18 -
P/RPS 2.08 2.31 2.61 2.16 5.46 3.93 2.97 -21.12%
P/EPS 21.28 17.37 13.97 11.06 -239.70 75.93 26.43 -13.44%
EY 4.70 5.76 7.16 9.04 -0.42 1.32 3.78 15.61%
DY 0.00 4.86 0.00 4.84 0.00 1.55 0.00 -
P/NAPS 0.65 0.64 0.64 0.63 0.70 0.69 0.67 -1.99%

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