[MBMR] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 24.55%
YoY- 83.62%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,071,058 1,478,370 1,265,272 2,154,222 1,913,552 1,643,962 1,602,072 4.37%
PBT 354,840 155,718 56,894 307,290 164,914 84,886 91,080 25.42%
Tax 114 -10,668 -5,040 -27,820 -9,788 -6,682 -6,276 -
NP 354,954 145,050 51,854 279,470 155,126 78,204 84,804 26.93%
-
NP to SH 326,680 127,320 44,086 247,386 134,726 71,158 74,420 27.94%
-
Tax Rate -0.03% 6.85% 8.86% 9.05% 5.94% 7.87% 6.89% -
Total Cost 1,716,104 1,333,320 1,213,418 1,874,752 1,758,426 1,565,758 1,517,268 2.07%
-
Net Worth 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 3.94%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 125,084 39,088 39,088 46,906 23,453 11,726 23,451 32.16%
Div Payout % 38.29% 30.70% 88.66% 18.96% 17.41% 16.48% 31.51% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,001,344 1,829,354 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 3.94%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,861 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 17.14% 9.81% 4.10% 12.97% 8.11% 4.76% 5.29% -
ROE 16.32% 6.96% 2.53% 14.82% 9.02% 4.37% 4.69% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 529.83 378.21 323.69 551.11 489.54 420.57 409.88 4.36%
EPS 83.58 32.58 11.28 63.30 34.46 18.20 19.04 27.94%
DPS 32.00 10.00 10.00 12.00 6.00 3.00 6.00 32.16%
NAPS 5.12 4.68 4.46 4.27 3.82 4.17 4.06 3.94%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 529.83 378.21 323.69 551.11 489.54 420.57 409.85 4.37%
EPS 83.58 32.58 11.28 63.30 34.46 18.20 19.04 27.94%
DPS 32.00 10.00 10.00 12.00 6.00 3.00 6.00 32.16%
NAPS 5.12 4.68 4.46 4.27 3.82 4.17 4.0597 3.94%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.20 3.14 3.24 2.90 2.38 2.25 2.01 -
P/RPS 0.60 0.83 1.00 0.53 0.49 0.53 0.49 3.43%
P/EPS 3.83 9.64 28.73 4.58 6.91 12.36 10.56 -15.54%
EY 26.12 10.37 3.48 21.82 14.48 8.09 9.47 18.41%
DY 10.00 3.18 3.09 4.14 2.52 1.33 2.99 22.27%
P/NAPS 0.63 0.67 0.73 0.68 0.62 0.54 0.50 3.92%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 25/08/21 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 -
Price 3.29 3.23 3.16 3.67 2.32 2.18 2.44 -
P/RPS 0.62 0.85 0.98 0.67 0.47 0.52 0.60 0.54%
P/EPS 3.94 9.92 28.02 5.80 6.73 11.98 12.82 -17.84%
EY 25.40 10.08 3.57 17.24 14.86 8.35 7.80 21.73%
DY 9.73 3.10 3.16 3.27 2.59 1.38 2.46 25.74%
P/NAPS 0.64 0.69 0.71 0.86 0.61 0.52 0.60 1.08%

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