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

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

20-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 149.1%

YoY- 83.62%

Quarter Report

MBMR 2ndQtr2019_20 Aug 2019.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	1,035,529	739,185	632,636	1,077,111	956,776	821,981	801,036	4.37%
YoY %	40.09%	16.84%	-41.27%	12.58%	16.40%	2.61%	-	-
Horiz. %	129.27%	92.28%	78.98%	134.46%	119.44%	102.61%	100.00%	-
PBT	177,420	77,859	28,447	153,645	82,457	42,443	45,540	25.42%
YoY %	127.87%	173.70%	-81.49%	86.33%	94.28%	-6.80%	-	-
Horiz. %	389.59%	170.97%	62.47%	337.38%	181.06%	93.20%	100.00%	-
Tax	57	-5,334	-2,520	-13,910	-4,894	-3,341	-3,138	-
YoY %	101.07%	-111.67%	81.88%	-184.23%	-46.48%	-6.47%	-	-
Horiz. %	-1.82%	169.98%	80.31%	443.28%	155.96%	106.47%	100.00%	-
NP	177,477	72,525	25,927	139,735	77,563	39,102	42,402	26.93%
YoY %	144.71%	179.73%	-81.45%	80.16%	98.36%	-7.78%	-	-
Horiz. %	418.56%	171.04%	61.15%	329.55%	182.92%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,340	63,660	22,043	123,693	67,363	35,579	37,210	27.94%
YoY %	156.58%	188.80%	-82.18%	83.62%	89.33%	-4.38%	-	-
Horiz. %	438.97%	171.08%	59.24%	332.42%	181.03%	95.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.03%	6.85%	8.86%	9.05%	5.94%	7.87%	6.89%	-
YoY %	-100.44%	-22.69%	-2.10%	52.36%	-24.52%	14.22%	-	-
Horiz. %	-0.44%	99.42%	128.59%	131.35%	86.21%	114.22%	100.00%	-
Total Cost	858,052	666,660	606,709	937,376	879,213	782,879	758,634	2.07%
YoY %	28.71%	9.88%	-35.28%	6.62%	12.31%	3.20%	-	-
Horiz. %	113.10%	87.88%	79.97%	123.56%	115.89%	103.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	9.40%	4.93%	4.45%	11.78%	-8.39%	2.72%	-	-
Horiz. %	126.12%	115.28%	109.86%	105.18%	94.10%	102.72%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	62,542	19,544	19,544	23,453	11,726	5,863	11,725	32.16%
YoY %	220.01%	0.00%	-16.67%	100.01%	100.00%	-50.00%	-	-
Horiz. %	533.41%	166.69%	166.69%	200.03%	100.01%	50.00%	100.00%	-
Div Payout %	38.29%	30.70%	88.66%	18.96%	17.41%	16.48%	31.51%	-
YoY %	24.72%	-65.37%	367.62%	8.90%	5.64%	-47.70%	-	-
Horiz. %	121.52%	97.43%	281.37%	60.17%	55.25%	52.30%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
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%
YoY %	9.40%	4.93%	4.45%	11.78%	-8.39%	2.72%	-	-
Horiz. %	126.12%	115.28%	109.86%	105.18%	94.10%	102.72%	100.00%	-
NOSH	390,887	390,887	390,887	390,887	390,887	390,887	390,861	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	17.14%	9.81%	4.10%	12.97%	8.11%	4.76%	5.29%	-
YoY %	74.72%	139.27%	-68.39%	59.93%	70.38%	-10.02%	-	-
Horiz. %	324.01%	185.44%	77.50%	245.18%	153.31%	89.98%	100.00%	-
ROE	8.16%	3.48%	1.26%	7.41%	4.51%	2.18%	2.34%	-
YoY %	134.48%	176.19%	-83.00%	64.30%	106.88%	-6.84%	-	-
Horiz. %	348.72%	148.72%	53.85%	316.67%	192.74%	93.16%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	264.92	189.10	161.85	275.56	244.77	210.29	204.94	4.36%
YoY %	40.10%	16.84%	-41.27%	12.58%	16.40%	2.61%	-	-
Horiz. %	129.27%	92.27%	78.97%	134.46%	119.43%	102.61%	100.00%	-
EPS	41.79	16.29	5.64	31.65	17.23	9.10	9.52	27.94%
YoY %	156.54%	188.83%	-82.18%	83.69%	89.34%	-4.41%	-	-
Horiz. %	438.97%	171.11%	59.24%	332.46%	180.99%	95.59%	100.00%	-
DPS	16.00	5.00	5.00	6.00	3.00	1.50	3.00	32.16%
YoY %	220.00%	0.00%	-16.67%	100.00%	100.00%	-50.00%	-	-
Horiz. %	533.33%	166.67%	166.67%	200.00%	100.00%	50.00%	100.00%	-
NAPS	5.12	4.68	4.46	4.27	3.82	4.17	4.06	3.94%
YoY %	9.40%	4.93%	4.45%	11.78%	-8.39%	2.71%	-	-
Horiz. %	126.11%	115.27%	109.85%	105.17%	94.09%	102.71%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 390,887
RPS	264.92	189.10	161.85	275.56	244.77	210.29	204.93	4.37%
YoY %	40.10%	16.84%	-41.27%	12.58%	16.40%	2.62%	-	-
Horiz. %	129.27%	92.28%	78.98%	134.47%	119.44%	102.62%	100.00%	-
EPS	41.79	16.29	5.64	31.65	17.23	9.10	9.52	27.94%
YoY %	156.54%	188.83%	-82.18%	83.69%	89.34%	-4.41%	-	-
Horiz. %	438.97%	171.11%	59.24%	332.46%	180.99%	95.59%	100.00%	-
DPS	16.00	5.00	5.00	6.00	3.00	1.50	3.00	32.16%
YoY %	220.00%	0.00%	-16.67%	100.00%	100.00%	-50.00%	-	-
Horiz. %	533.33%	166.67%	166.67%	200.00%	100.00%	50.00%	100.00%	-
NAPS	5.12	4.68	4.46	4.27	3.82	4.17	4.0597	3.94%
YoY %	9.40%	4.93%	4.45%	11.78%	-8.39%	2.72%	-	-
Horiz. %	126.12%	115.28%	109.86%	105.18%	94.10%	102.72%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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	1.21	1.66	2.00	1.05	0.97	1.07	0.98	3.57%
YoY %	-27.11%	-17.00%	90.48%	8.25%	-9.35%	9.18%	-	-
Horiz. %	123.47%	169.39%	204.08%	107.14%	98.98%	109.18%	100.00%	-
P/EPS	7.66	19.28	57.45	9.16	13.81	24.72	21.11	-15.53%
YoY %	-60.27%	-66.44%	527.18%	-33.67%	-44.13%	17.10%	-	-
Horiz. %	36.29%	91.33%	272.15%	43.39%	65.42%	117.10%	100.00%	-
EY	13.06	5.19	1.74	10.91	7.24	4.05	4.74	18.39%
YoY %	151.64%	198.28%	-84.05%	50.69%	78.77%	-14.56%	-	-
Horiz. %	275.53%	109.49%	36.71%	230.17%	152.74%	85.44%	100.00%	-
DY	5.00	1.59	1.54	2.07	1.26	0.67	1.49	22.34%
YoY %	214.47%	3.25%	-25.60%	64.29%	88.06%	-55.03%	-	-
Horiz. %	335.57%	106.71%	103.36%	138.93%	84.56%	44.97%	100.00%	-
P/NAPS	0.63	0.67	0.73	0.68	0.62	0.54	0.50	3.92%
YoY %	-5.97%	-8.22%	7.35%	9.68%	14.81%	8.00%	-	-
Horiz. %	126.00%	134.00%	146.00%	136.00%	124.00%	108.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
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	1.24	1.71	1.95	1.33	0.95	1.04	1.19	0.68%
YoY %	-27.49%	-12.31%	46.62%	40.00%	-8.65%	-12.61%	-	-
Horiz. %	104.20%	143.70%	163.87%	111.76%	79.83%	87.39%	100.00%	-
P/EPS	7.87	19.83	56.04	11.60	13.46	23.95	25.63	-17.85%
YoY %	-60.31%	-64.61%	383.10%	-13.82%	-43.80%	-6.55%	-	-
Horiz. %	30.71%	77.37%	218.65%	45.26%	52.52%	93.45%	100.00%	-
EY	12.70	5.04	1.78	8.62	7.43	4.18	3.90	21.73%
YoY %	151.98%	183.15%	-79.35%	16.02%	77.75%	7.18%	-	-
Horiz. %	325.64%	129.23%	45.64%	221.03%	190.51%	107.18%	100.00%	-
DY	4.86	1.55	1.58	1.63	1.29	0.69	1.23	25.72%
YoY %	213.55%	-1.90%	-3.07%	26.36%	86.96%	-43.90%	-	-
Horiz. %	395.12%	126.02%	128.46%	132.52%	104.88%	56.10%	100.00%	-
P/NAPS	0.64	0.69	0.71	0.86	0.61	0.52	0.60	1.08%
YoY %	-7.25%	-2.82%	-17.44%	40.98%	17.31%	-13.33%	-	-
Horiz. %	106.67%	115.00%	118.33%	143.33%	101.67%	86.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos