[MBMR] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -5.58%
YoY- -47.58%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 621,271 539,568 555,792 651,401 621,166 557,018 478,511 18.99%
PBT 123,402 61,762 93,644 73,915 73,950 78,932 98,488 16.20%
Tax -8,426 -3,318 -4,786 -8,897 -5,221 2,597 -2,540 122.26%
NP 114,976 58,444 88,858 65,018 68,729 81,529 95,948 12.80%
-
NP to SH 104,757 51,927 79,956 57,412 60,802 74,056 89,284 11.23%
-
Tax Rate 6.83% 5.37% 5.11% 12.04% 7.06% -3.29% 2.58% -
Total Cost 506,295 481,124 466,934 586,383 552,437 475,489 382,563 20.52%
-
Net Worth 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 4.48%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 50,815 101,630 - 82,086 - 62,542 - -
Div Payout % 48.51% 195.72% - 142.98% - 84.45% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,083,431 2,079,522 2,052,160 2,056,069 1,997,435 2,001,344 1,950,529 4.48%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 18.51% 10.83% 15.99% 9.98% 11.06% 14.64% 20.05% -
ROE 5.03% 2.50% 3.90% 2.79% 3.04% 3.70% 4.58% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 158.94 138.04 142.19 166.65 158.91 142.50 122.42 18.99%
EPS 26.80 13.29 20.46 14.68 15.55 18.94 22.85 11.20%
DPS 13.00 26.00 0.00 21.00 0.00 16.00 0.00 -
NAPS 5.33 5.32 5.25 5.26 5.11 5.12 4.99 4.48%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 158.90 138.01 142.16 166.61 158.88 142.47 122.39 18.99%
EPS 26.79 13.28 20.45 14.68 15.55 18.94 22.84 11.20%
DPS 13.00 25.99 0.00 21.00 0.00 16.00 0.00 -
NAPS 5.3289 5.3189 5.2489 5.2589 5.1089 5.1189 4.9889 4.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.69 3.53 3.42 3.28 3.26 3.20 3.09 -
P/RPS 2.32 2.56 2.41 1.97 2.05 2.25 2.52 -5.35%
P/EPS 13.77 26.57 16.72 22.33 20.96 16.89 13.53 1.17%
EY 7.26 3.76 5.98 4.48 4.77 5.92 7.39 -1.17%
DY 3.52 7.37 0.00 6.40 0.00 5.00 0.00 -
P/NAPS 0.69 0.66 0.65 0.62 0.64 0.63 0.62 7.38%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 25/05/23 20/02/23 24/11/22 25/08/22 25/05/22 -
Price 4.26 3.69 3.49 3.79 3.31 3.29 3.19 -
P/RPS 2.68 2.67 2.45 2.27 2.08 2.31 2.61 1.77%
P/EPS 15.90 27.78 17.06 25.80 21.28 17.37 13.97 9.00%
EY 6.29 3.60 5.86 3.88 4.70 5.76 7.16 -8.26%
DY 3.05 7.05 0.00 5.54 0.00 4.86 0.00 -
P/NAPS 0.80 0.69 0.66 0.72 0.65 0.64 0.64 16.02%

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