Highlights

[MBMR] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     6.72%    YoY -     -0.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,789,436 1,959,689 2,310,485 2,367,050 2,439,684 2,267,658 2,323,865 -16.00%
  QoQ % -8.69% -15.18% -2.39% -2.98% 7.59% -2.42% -
  Horiz. % 77.00% 84.33% 99.42% 101.86% 104.98% 97.58% 100.00%
PBT 111,860 155,323 198,933 198,558 187,052 197,318 200,549 -32.26%
  QoQ % -27.98% -21.92% 0.19% 6.15% -5.20% -1.61% -
  Horiz. % 55.78% 77.45% 99.19% 99.01% 93.27% 98.39% 100.00%
Tax -4,740 -954 -19,160 -20,348 -20,340 -21,898 -17,553 -58.26%
  QoQ % -396.86% 95.02% 5.84% -0.04% 7.11% -24.75% -
  Horiz. % 27.00% 5.43% 109.15% 115.92% 115.88% 124.75% 100.00%
NP 107,120 154,369 179,773 178,210 166,712 175,420 182,996 -30.05%
  QoQ % -30.61% -14.13% 0.88% 6.90% -4.96% -4.14% -
  Horiz. % 58.54% 84.36% 98.24% 97.38% 91.10% 95.86% 100.00%
NP to SH 93,684 138,480 140,041 139,814 131,004 136,442 141,253 -23.97%
  QoQ % -32.35% -1.11% 0.16% 6.72% -3.99% -3.41% -
  Horiz. % 66.32% 98.04% 99.14% 98.98% 92.74% 96.59% 100.00%
Tax Rate 4.24 % 0.61 % 9.63 % 10.25 % 10.87 % 11.10 % 8.75 % -38.33%
  QoQ % 595.08% -93.67% -6.05% -5.70% -2.07% 26.86% -
  Horiz. % 48.46% 6.97% 110.06% 117.14% 124.23% 126.86% 100.00%
Total Cost 1,682,316 1,805,320 2,130,712 2,188,840 2,272,972 2,092,238 2,140,869 -14.86%
  QoQ % -6.81% -15.27% -2.66% -3.70% 8.64% -2.27% -
  Horiz. % 78.58% 84.33% 99.53% 102.24% 106.17% 97.73% 100.00%
Net Worth 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 26.25%
  QoQ % 1.17% 1.96% 1.65% 1.12% 22.14% 9.50% -
  Horiz. % 141.81% 140.17% 137.47% 135.24% 133.74% 109.50% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 23,441 15,623 23,445 - 29,469 12,247 -
  QoQ % 0.00% 50.03% -33.36% 0.00% 0.00% 140.62% -
  Horiz. % 0.00% 191.40% 127.57% 191.43% 0.00% 240.62% 100.00%
Div Payout % - % 16.93 % 11.16 % 16.77 % - % 21.60 % 8.67 % -
  QoQ % 0.00% 51.70% -33.45% 0.00% 0.00% 149.13% -
  Horiz. % 0.00% 195.27% 128.72% 193.43% 0.00% 249.13% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 26.25%
  QoQ % 1.17% 1.96% 1.65% 1.12% 22.14% 9.50% -
  Horiz. % 141.81% 140.17% 137.47% 135.24% 133.74% 109.50% 100.00%
NOSH 391,001 390,685 390,595 390,760 390,823 327,438 306,184 17.72%
  QoQ % 0.08% 0.02% -0.04% -0.02% 19.36% 6.94% -
  Horiz. % 127.70% 127.60% 127.57% 127.62% 127.64% 106.94% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.99 % 7.88 % 7.78 % 7.53 % 6.83 % 7.74 % 7.87 % -16.65%
  QoQ % -23.98% 1.29% 3.32% 10.25% -11.76% -1.65% -
  Horiz. % 76.11% 100.13% 98.86% 95.68% 86.79% 98.35% 100.00%
ROE 6.44 % 9.63 % 9.93 % 10.08 % 9.55 % 12.15 % 13.77 % -39.78%
  QoQ % -33.13% -3.02% -1.49% 5.55% -21.40% -11.76% -
  Horiz. % 46.77% 69.93% 72.11% 73.20% 69.35% 88.24% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 457.65 501.60 591.53 605.76 624.24 692.54 758.97 -28.65%
  QoQ % -8.76% -15.20% -2.35% -2.96% -9.86% -8.75% -
  Horiz. % 60.30% 66.09% 77.94% 79.81% 82.25% 91.25% 100.00%
EPS 23.96 35.45 35.84 35.78 33.52 38.34 46.13 -35.41%
  QoQ % -32.41% -1.09% 0.17% 6.74% -12.57% -16.89% -
  Horiz. % 51.94% 76.85% 77.69% 77.56% 72.66% 83.11% 100.00%
DPS 0.00 6.00 4.00 6.00 0.00 9.00 4.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 125.00% -
  Horiz. % 0.00% 150.00% 100.00% 150.00% 0.00% 225.00% 100.00%
NAPS 3.7200 3.6800 3.6100 3.5500 3.5100 3.4300 3.3500 7.24%
  QoQ % 1.09% 1.94% 1.69% 1.14% 2.33% 2.39% -
  Horiz. % 111.04% 109.85% 107.76% 105.97% 104.78% 102.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 457.79 501.34 591.09 605.56 624.14 580.13 594.51 -16.00%
  QoQ % -8.69% -15.18% -2.39% -2.98% 7.59% -2.42% -
  Horiz. % 77.00% 84.33% 99.42% 101.86% 104.98% 97.58% 100.00%
EPS 23.97 35.43 35.83 35.77 33.51 34.91 36.14 -23.97%
  QoQ % -32.35% -1.12% 0.17% 6.74% -4.01% -3.40% -
  Horiz. % 66.33% 98.04% 99.14% 98.98% 92.72% 96.60% 100.00%
DPS 0.00 6.00 4.00 6.00 0.00 7.54 3.13 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 140.89% -
  Horiz. % 0.00% 191.69% 127.80% 191.69% 0.00% 240.89% 100.00%
NAPS 3.7211 3.6781 3.6073 3.5488 3.5094 2.8732 2.6241 26.25%
  QoQ % 1.17% 1.96% 1.65% 1.12% 22.14% 9.49% -
  Horiz. % 141.80% 140.17% 137.47% 135.24% 133.74% 109.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.2500 3.2100 3.6000 3.8300 3.4700 3.2100 3.3600 -
P/RPS 0.71 0.64 0.61 0.63 0.56 0.46 0.44 37.61%
  QoQ % 10.94% 4.92% -3.17% 12.50% 21.74% 4.55% -
  Horiz. % 161.36% 145.45% 138.64% 143.18% 127.27% 104.55% 100.00%
P/EPS 13.56 9.06 10.04 10.70 10.35 7.70 7.28 51.44%
  QoQ % 49.67% -9.76% -6.17% 3.38% 34.42% 5.77% -
  Horiz. % 186.26% 124.45% 137.91% 146.98% 142.17% 105.77% 100.00%
EY 7.37 11.04 9.96 9.34 9.66 12.98 13.73 -33.98%
  QoQ % -33.24% 10.84% 6.64% -3.31% -25.58% -5.46% -
  Horiz. % 53.68% 80.41% 72.54% 68.03% 70.36% 94.54% 100.00%
DY 0.00 1.87 1.11 1.57 0.00 2.80 1.19 -
  QoQ % 0.00% 68.47% -29.30% 0.00% 0.00% 135.29% -
  Horiz. % 0.00% 157.14% 93.28% 131.93% 0.00% 235.29% 100.00%
P/NAPS 0.87 0.87 1.00 1.08 0.99 0.94 1.00 -8.87%
  QoQ % 0.00% -13.00% -7.41% 9.09% 5.32% -6.00% -
  Horiz. % 87.00% 87.00% 100.00% 108.00% 99.00% 94.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 -
Price 3.1700 3.4500 3.5800 3.6700 4.0600 3.3100 3.3800 -
P/RPS 0.69 0.69 0.61 0.61 0.65 0.48 0.45 33.01%
  QoQ % 0.00% 13.11% 0.00% -6.15% 35.42% 6.67% -
  Horiz. % 153.33% 153.33% 135.56% 135.56% 144.44% 106.67% 100.00%
P/EPS 13.23 9.73 9.99 10.26 12.11 7.94 7.33 48.30%
  QoQ % 35.97% -2.60% -2.63% -15.28% 52.52% 8.32% -
  Horiz. % 180.49% 132.74% 136.29% 139.97% 165.21% 108.32% 100.00%
EY 7.56 10.27 10.01 9.75 8.26 12.59 13.65 -32.58%
  QoQ % -26.39% 2.60% 2.67% 18.04% -34.39% -7.77% -
  Horiz. % 55.38% 75.24% 73.33% 71.43% 60.51% 92.23% 100.00%
DY 0.00 1.74 1.12 1.63 0.00 2.72 1.18 -
  QoQ % 0.00% 55.36% -31.29% 0.00% 0.00% 130.51% -
  Horiz. % 0.00% 147.46% 94.92% 138.14% 0.00% 230.51% 100.00%
P/NAPS 0.85 0.94 0.99 1.03 1.16 0.97 1.01 -10.87%
  QoQ % -9.57% -5.05% -3.88% -11.21% 19.59% -3.96% -
  Horiz. % 84.16% 93.07% 98.02% 101.98% 114.85% 96.04% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers