[MBMR] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.11%
YoY- 72.77%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 700,219 651,401 562,185 563,416 496,063 498,977 443,770 7.89%
PBT 115,901 73,915 133,749 96,498 42,159 73,135 -202,622 -
Tax -6,484 -8,897 -9,497 -15,411 1,409 -4,646 -1,652 25.58%
NP 109,417 65,018 124,252 81,087 43,568 68,489 -204,274 -
-
NP to SH 97,814 57,412 109,516 70,901 41,037 60,080 -191,743 -
-
Tax Rate 5.59% 12.04% 7.10% 15.97% -3.34% 6.35% - -
Total Cost 590,802 586,383 437,933 482,329 452,495 430,488 648,044 -1.52%
-
Net Worth 2,130,337 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 6.76%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 82,086 58,633 23,453 27,362 11,726 5,863 -
Div Payout % - 142.98% 53.54% 33.08% 66.68% 19.52% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,130,337 2,056,069 1,915,349 1,825,445 1,743,358 1,579,186 1,438,456 6.76%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 15.63% 9.98% 22.10% 14.39% 8.78% 13.73% -46.03% -
ROE 4.59% 2.79% 5.72% 3.88% 2.35% 3.80% -13.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 179.14 166.65 143.82 144.14 126.91 127.65 113.53 7.89%
EPS 25.02 14.68 28.02 18.14 10.50 15.37 -49.05 -
DPS 0.00 21.00 15.00 6.00 7.00 3.00 1.50 -
NAPS 5.45 5.26 4.90 4.67 4.46 4.04 3.68 6.76%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 179.10 166.61 143.79 144.11 126.88 127.63 113.50 7.89%
EPS 25.02 14.68 28.01 18.13 10.50 15.37 -49.04 -
DPS 0.00 21.00 15.00 6.00 7.00 3.00 1.50 -
NAPS 5.4488 5.2589 4.899 4.669 4.4591 4.0391 3.6792 6.76%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.24 3.28 3.20 3.39 3.86 2.20 2.20 -
P/RPS 2.37 1.97 2.22 2.35 3.04 1.72 1.94 3.39%
P/EPS 16.94 22.33 11.42 18.69 36.77 14.31 -4.48 -
EY 5.90 4.48 8.76 5.35 2.72 6.99 -22.30 -
DY 0.00 6.40 4.69 1.77 1.81 1.36 0.68 -
P/NAPS 0.78 0.62 0.65 0.73 0.87 0.54 0.60 4.46%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 20/02/23 25/02/22 25/02/21 26/02/20 27/02/19 22/02/18 -
Price 4.48 3.79 3.10 3.35 3.96 2.59 2.29 -
P/RPS 2.50 2.27 2.16 2.32 3.12 2.03 2.02 3.61%
P/EPS 17.90 25.80 11.06 18.47 37.72 16.85 -4.67 -
EY 5.59 3.88 9.04 5.41 2.65 5.93 -21.42 -
DY 0.00 5.54 4.84 1.79 1.77 1.16 0.66 -
P/NAPS 0.82 0.72 0.63 0.72 0.89 0.64 0.62 4.76%

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