Highlights

[MBMR] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -8.42%    YoY -     -4.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,853,840 1,732,556 1,718,381 1,643,962 1,672,288 1,670,204 1,643,968 8.35%
  QoQ % 7.00% 0.82% 4.53% -1.69% 0.12% 1.60% -
  Horiz. % 112.77% 105.39% 104.53% 100.00% 101.72% 101.60% 100.00%
PBT 156,992 -148,501 72,161 84,886 90,488 82,756 95,494 39.34%
  QoQ % 205.72% -305.79% -14.99% -6.19% 9.34% -13.34% -
  Horiz. % 164.40% -155.51% 75.57% 88.89% 94.76% 86.66% 100.00%
Tax -8,724 -7,521 -7,825 -6,682 -6,436 -6,864 -6,856 17.44%
  QoQ % -16.00% 3.89% -17.11% -3.82% 6.24% -0.12% -
  Horiz. % 127.25% 109.70% 114.14% 97.46% 93.87% 100.12% 100.00%
NP 148,268 -156,022 64,336 78,204 84,052 75,892 88,638 40.96%
  QoQ % 195.03% -342.51% -17.73% -6.96% 10.75% -14.38% -
  Horiz. % 167.27% -176.02% 72.58% 88.23% 94.83% 85.62% 100.00%
NP to SH 131,260 -148,830 57,217 71,158 77,700 66,070 78,005 41.52%
  QoQ % 188.19% -360.11% -19.59% -8.42% 17.60% -15.30% -
  Horiz. % 168.27% -190.79% 73.35% 91.22% 99.61% 84.70% 100.00%
Tax Rate 5.56 % - % 10.84 % 7.87 % 7.11 % 8.29 % 7.18 % -15.69%
  QoQ % 0.00% 0.00% 37.74% 10.69% -14.23% 15.46% -
  Horiz. % 77.44% 0.00% 150.97% 109.61% 99.03% 115.46% 100.00%
Total Cost 1,705,572 1,888,578 1,654,045 1,565,758 1,588,236 1,594,312 1,555,329 6.35%
  QoQ % -9.69% 14.18% 5.64% -1.42% -0.38% 2.51% -
  Horiz. % 109.66% 121.43% 106.35% 100.67% 102.12% 102.51% 100.00%
Net Worth 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 -5.95%
  QoQ % 1.36% -11.75% 0.00% 1.22% 0.31% 0.43% -
  Horiz. % 91.22% 89.99% 101.98% 101.98% 100.74% 100.43% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 11,726 7,817 11,726 - 23,435 15,632 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 49.92% -
  Horiz. % 0.00% 75.01% 50.01% 75.01% 0.00% 149.92% 100.00%
Div Payout % - % - % 13.66 % 16.48 % - % 35.47 % 20.04 % -
  QoQ % 0.00% 0.00% -17.11% 0.00% 0.00% 77.00% -
  Horiz. % 0.00% 0.00% 68.16% 82.24% 0.00% 177.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 -5.95%
  QoQ % 1.36% -11.75% 0.00% 1.22% 0.31% 0.43% -
  Horiz. % 91.22% 89.99% 101.98% 101.98% 100.74% 100.43% 100.00%
NOSH 390,887 390,885 390,885 390,885 390,845 390,598 390,808 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.01% 0.06% -0.05% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.01% 99.95% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.00 % -9.01 % 3.74 % 4.76 % 5.03 % 4.54 % 5.39 % 30.15%
  QoQ % 188.79% -340.91% -21.43% -5.37% 10.79% -15.77% -
  Horiz. % 148.42% -167.16% 69.39% 88.31% 93.32% 84.23% 100.00%
ROE 9.00 % -10.35 % 3.51 % 4.37 % 4.83 % 4.12 % 4.88 % 50.44%
  QoQ % 186.96% -394.87% -19.68% -9.52% 17.23% -15.57% -
  Horiz. % 184.43% -212.09% 71.93% 89.55% 98.98% 84.43% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 474.26 443.24 439.61 420.57 427.86 427.60 420.66 8.33%
  QoQ % 7.00% 0.83% 4.53% -1.70% 0.06% 1.65% -
  Horiz. % 112.74% 105.37% 104.50% 99.98% 101.71% 101.65% 100.00%
EPS 33.60 -38.08 14.64 18.20 19.88 16.91 19.96 41.55%
  QoQ % 188.24% -360.11% -19.56% -8.45% 17.56% -15.28% -
  Horiz. % 168.34% -190.78% 73.35% 91.18% 99.60% 84.72% 100.00%
DPS 0.00 3.00 2.00 3.00 0.00 6.00 4.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 75.00% 50.00% 75.00% 0.00% 150.00% 100.00%
NAPS 3.7300 3.6800 4.1700 4.1700 4.1200 4.1100 4.0900 -5.96%
  QoQ % 1.36% -11.75% 0.00% 1.21% 0.24% 0.49% -
  Horiz. % 91.20% 89.98% 101.96% 101.96% 100.73% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 474.26 443.24 439.61 420.57 427.82 427.28 420.57 8.35%
  QoQ % 7.00% 0.83% 4.53% -1.69% 0.13% 1.60% -
  Horiz. % 112.77% 105.39% 104.53% 100.00% 101.72% 101.60% 100.00%
EPS 33.60 -38.07 14.64 18.20 19.88 16.90 19.96 41.55%
  QoQ % 188.26% -360.04% -19.56% -8.45% 17.63% -15.33% -
  Horiz. % 168.34% -190.73% 73.35% 91.18% 99.60% 84.67% 100.00%
DPS 0.00 3.00 2.00 3.00 0.00 6.00 4.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 75.00% 50.00% 75.00% 0.00% 150.00% 100.00%
NAPS 3.7300 3.6800 4.1700 4.1700 4.1196 4.1070 4.0892 -5.95%
  QoQ % 1.36% -11.75% 0.00% 1.22% 0.31% 0.44% -
  Horiz. % 91.22% 89.99% 101.98% 101.98% 100.74% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.4500 2.2000 2.0400 2.2500 2.5200 2.1400 2.5000 -
P/RPS 0.52 0.50 0.46 0.53 0.59 0.50 0.59 -8.08%
  QoQ % 4.00% 8.70% -13.21% -10.17% 18.00% -15.25% -
  Horiz. % 88.14% 84.75% 77.97% 89.83% 100.00% 84.75% 100.00%
P/EPS 7.30 -5.78 13.94 12.36 12.68 12.65 12.53 -30.27%
  QoQ % 226.30% -141.46% 12.78% -2.52% 0.24% 0.96% -
  Horiz. % 58.26% -46.13% 111.25% 98.64% 101.20% 100.96% 100.00%
EY 13.71 -17.31 7.18 8.09 7.89 7.90 7.98 43.49%
  QoQ % 179.20% -341.09% -11.25% 2.53% -0.13% -1.00% -
  Horiz. % 171.80% -216.92% 89.97% 101.38% 98.87% 99.00% 100.00%
DY 0.00 1.36 0.98 1.33 0.00 2.80 1.60 -
  QoQ % 0.00% 38.78% -26.32% 0.00% 0.00% 75.00% -
  Horiz. % 0.00% 85.00% 61.25% 83.12% 0.00% 175.00% 100.00%
P/NAPS 0.66 0.60 0.49 0.54 0.61 0.52 0.61 5.40%
  QoQ % 10.00% 22.45% -9.26% -11.48% 17.31% -14.75% -
  Horiz. % 108.20% 98.36% 80.33% 88.52% 100.00% 85.25% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 -
Price 2.3500 2.2900 2.1200 2.1800 2.4200 2.4200 2.4300 -
P/RPS 0.50 0.52 0.48 0.52 0.57 0.57 0.58 -9.43%
  QoQ % -3.85% 8.33% -7.69% -8.77% 0.00% -1.72% -
  Horiz. % 86.21% 89.66% 82.76% 89.66% 98.28% 98.28% 100.00%
P/EPS 7.00 -6.01 14.48 11.98 12.17 14.31 12.17 -30.86%
  QoQ % 216.47% -141.51% 20.87% -1.56% -14.95% 17.58% -
  Horiz. % 57.52% -49.38% 118.98% 98.44% 100.00% 117.58% 100.00%
EY 14.29 -16.63 6.90 8.35 8.21 6.99 8.21 44.75%
  QoQ % 185.93% -341.01% -17.37% 1.71% 17.45% -14.86% -
  Horiz. % 174.06% -202.56% 84.04% 101.71% 100.00% 85.14% 100.00%
DY 0.00 1.31 0.94 1.38 0.00 2.48 1.65 -
  QoQ % 0.00% 39.36% -31.88% 0.00% 0.00% 50.30% -
  Horiz. % 0.00% 79.39% 56.97% 83.64% 0.00% 150.30% 100.00%
P/NAPS 0.63 0.62 0.51 0.52 0.59 0.59 0.59 4.47%
  QoQ % 1.61% 21.57% -1.92% -11.86% 0.00% 0.00% -
  Horiz. % 106.78% 105.08% 86.44% 88.14% 100.00% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
5. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers