[MBMR] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.75%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,903,048 1,840,766 1,796,499 1,729,146 1,644,020 1,943,469 2,101,879 -6.41%
PBT 253,958 228,317 204,546 150,207 137,957 230,086 260,311 -1.63%
Tax -25,474 -23,987 -22,660 -5,840 -5,303 -12,004 -13,849 50.18%
NP 228,484 204,330 181,886 144,367 132,654 218,082 246,462 -4.92%
-
NP to SH 199,540 177,726 157,923 128,059 118,844 198,068 220,494 -6.44%
-
Tax Rate 10.03% 10.51% 11.08% 3.89% 3.84% 5.22% 5.32% -
Total Cost 1,674,564 1,636,436 1,614,613 1,584,779 1,511,366 1,725,387 1,855,417 -6.61%
-
Net Worth 1,829,354 1,848,898 1,825,445 1,755,085 1,743,358 1,747,267 1,743,358 3.26%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 42,997 42,997 42,997 46,906 46,906 50,815 50,815 -10.54%
Div Payout % 21.55% 24.19% 27.23% 36.63% 39.47% 25.66% 23.05% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,829,354 1,848,898 1,825,445 1,755,085 1,743,358 1,747,267 1,743,358 3.26%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.01% 11.10% 10.12% 8.35% 8.07% 11.22% 11.73% -
ROE 10.91% 9.61% 8.65% 7.30% 6.82% 11.34% 12.65% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 486.85 470.92 459.59 442.36 420.59 497.19 537.72 -6.41%
EPS 51.05 45.47 40.40 32.76 30.40 50.67 56.41 -6.44%
DPS 11.00 11.00 11.00 12.00 12.00 13.00 13.00 -10.54%
NAPS 4.68 4.73 4.67 4.49 4.46 4.47 4.46 3.26%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 486.85 470.92 459.59 442.36 420.59 497.19 537.72 -6.41%
EPS 51.05 45.47 40.40 32.76 30.40 50.67 56.41 -6.44%
DPS 11.00 11.00 11.00 12.00 12.00 13.00 13.00 -10.54%
NAPS 4.68 4.73 4.67 4.49 4.46 4.47 4.46 3.26%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.14 3.43 3.39 3.17 3.24 2.78 3.86 -
P/RPS 0.64 0.73 0.74 0.72 0.77 0.56 0.72 -7.55%
P/EPS 6.15 7.54 8.39 9.68 10.66 5.49 6.84 -6.84%
EY 16.26 13.26 11.92 10.33 9.38 18.23 14.61 7.40%
DY 3.50 3.21 3.24 3.79 3.70 4.68 3.37 2.55%
P/NAPS 0.67 0.73 0.73 0.71 0.73 0.62 0.87 -15.99%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 25/02/21 19/11/20 19/08/20 21/05/20 26/02/20 -
Price 3.23 3.18 3.35 3.21 3.16 2.85 3.96 -
P/RPS 0.66 0.68 0.73 0.73 0.75 0.57 0.74 -7.35%
P/EPS 6.33 6.99 8.29 9.80 10.39 5.62 7.02 -6.67%
EY 15.80 14.30 12.06 10.21 9.62 17.78 14.24 7.18%
DY 3.41 3.46 3.28 3.74 3.80 4.56 3.28 2.62%
P/NAPS 0.69 0.67 0.72 0.71 0.71 0.64 0.89 -15.62%

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