[MBMR] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.38%
YoY- 145.77%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,292,990 1,644,110 2,123,242 1,905,668 1,718,381 1,643,968 1,836,450 -5.67%
PBT 98,268 144,064 294,661 170,112 72,161 95,494 148,753 -6.67%
Tax -8,338 -9,665 -24,136 -9,404 -7,825 -6,856 -23,665 -15.94%
NP 89,929 134,398 270,525 160,708 64,336 88,638 125,088 -5.34%
-
NP to SH 77,878 116,029 239,276 140,624 57,217 78,005 97,318 -3.64%
-
Tax Rate 8.48% 6.71% 8.19% 5.53% 10.84% 7.18% 15.91% -
Total Cost 1,203,061 1,509,712 1,852,717 1,744,960 1,654,045 1,555,329 1,711,362 -5.69%
-
Net Worth 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 1,598,405 1,590,284 2.13%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 26,059 26,059 31,271 15,635 7,817 15,632 57,307 -12.29%
Div Payout % 33.46% 22.46% 13.07% 11.12% 13.66% 20.04% 58.89% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 1,598,405 1,590,284 2.13%
NOSH 390,887 390,887 390,887 390,887 390,887 390,808 390,733 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.96% 8.17% 12.74% 8.43% 3.74% 5.39% 6.81% -
ROE 4.31% 6.61% 14.04% 9.27% 3.51% 4.88% 6.12% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 330.78 420.61 543.18 487.52 439.61 420.66 470.00 -5.68%
EPS 19.92 29.68 61.21 35.97 14.64 19.96 24.91 -3.65%
DPS 6.67 6.67 8.00 4.00 2.00 4.00 14.67 -12.29%
NAPS 4.62 4.49 4.36 3.88 4.17 4.09 4.07 2.13%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 330.78 420.61 543.18 487.52 439.61 420.57 469.82 -5.67%
EPS 19.92 29.68 61.21 35.97 14.64 19.96 24.90 -3.64%
DPS 6.67 6.67 8.00 4.00 2.00 4.00 14.66 -12.28%
NAPS 4.62 4.49 4.36 3.88 4.17 4.0892 4.0684 2.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.19 3.17 3.95 2.06 2.04 2.50 2.89 -
P/RPS 0.96 0.75 0.73 0.42 0.46 0.59 0.61 7.84%
P/EPS 16.01 10.68 6.45 5.73 13.94 12.53 11.60 5.51%
EY 6.25 9.36 15.50 17.46 7.18 7.98 8.62 -5.21%
DY 2.09 2.10 2.03 1.94 0.98 1.60 5.07 -13.71%
P/NAPS 0.69 0.71 0.91 0.53 0.49 0.61 0.71 -0.47%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 19/11/20 21/11/19 22/11/18 22/11/17 23/11/16 18/11/15 -
Price 3.22 3.21 3.70 1.87 2.12 2.43 2.83 -
P/RPS 0.97 0.76 0.68 0.38 0.48 0.58 0.60 8.32%
P/EPS 16.16 10.81 6.04 5.20 14.48 12.17 11.36 6.04%
EY 6.19 9.25 16.54 19.24 6.90 8.21 8.80 -5.68%
DY 2.07 2.08 2.16 2.14 0.94 1.65 5.18 -14.16%
P/NAPS 0.70 0.71 0.85 0.48 0.51 0.59 0.70 0.00%

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