Highlights

[MBMR] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -19.59%    YoY -     -26.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,913,552 1,853,840 1,732,556 1,718,381 1,643,962 1,672,288 1,670,204 9.52%
  QoQ % 3.22% 7.00% 0.82% 4.53% -1.69% 0.12% -
  Horiz. % 114.57% 110.99% 103.73% 102.88% 98.43% 100.12% 100.00%
PBT 164,914 156,992 -148,501 72,161 84,886 90,488 82,756 58.56%
  QoQ % 5.05% 205.72% -305.79% -14.99% -6.19% 9.34% -
  Horiz. % 199.28% 189.70% -179.44% 87.20% 102.57% 109.34% 100.00%
Tax -9,788 -8,724 -7,521 -7,825 -6,682 -6,436 -6,864 26.77%
  QoQ % -12.20% -16.00% 3.89% -17.11% -3.82% 6.24% -
  Horiz. % 142.60% 127.10% 109.57% 114.01% 97.35% 93.76% 100.00%
NP 155,126 148,268 -156,022 64,336 78,204 84,052 75,892 61.27%
  QoQ % 4.63% 195.03% -342.51% -17.73% -6.96% 10.75% -
  Horiz. % 204.40% 195.37% -205.58% 84.77% 103.05% 110.75% 100.00%
NP to SH 134,726 131,260 -148,830 57,217 71,158 77,700 66,070 61.01%
  QoQ % 2.64% 188.19% -360.11% -19.59% -8.42% 17.60% -
  Horiz. % 203.91% 198.67% -225.26% 86.60% 107.70% 117.60% 100.00%
Tax Rate 5.94 % 5.56 % - % 10.84 % 7.87 % 7.11 % 8.29 % -19.98%
  QoQ % 6.83% 0.00% 0.00% 37.74% 10.69% -14.23% -
  Horiz. % 71.65% 67.07% 0.00% 130.76% 94.93% 85.77% 100.00%
Total Cost 1,758,426 1,705,572 1,888,578 1,654,045 1,565,758 1,588,236 1,594,312 6.77%
  QoQ % 3.10% -9.69% 14.18% 5.64% -1.42% -0.38% -
  Horiz. % 110.29% 106.98% 118.46% 103.75% 98.21% 99.62% 100.00%
Net Worth 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 -4.73%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.31% -
  Horiz. % 93.01% 90.82% 89.60% 101.53% 101.53% 100.31% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,453 - 11,726 7,817 11,726 - 23,435 0.05%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.07% 0.00% 50.04% 33.36% 50.04% 0.00% 100.00%
Div Payout % 17.41 % - % - % 13.66 % 16.48 % - % 35.47 % -37.86%
  QoQ % 0.00% 0.00% 0.00% -17.11% 0.00% 0.00% -
  Horiz. % 49.08% 0.00% 0.00% 38.51% 46.46% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 -4.73%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.31% -
  Horiz. % 93.01% 90.82% 89.60% 101.53% 101.53% 100.31% 100.00%
NOSH 390,887 390,887 390,885 390,885 390,885 390,845 390,598 0.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.01% 0.06% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.06% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.11 % 8.00 % -9.01 % 3.74 % 4.76 % 5.03 % 4.54 % 47.38%
  QoQ % 1.37% 188.79% -340.91% -21.43% -5.37% 10.79% -
  Horiz. % 178.63% 176.21% -198.46% 82.38% 104.85% 110.79% 100.00%
ROE 9.02 % 9.00 % -10.35 % 3.51 % 4.37 % 4.83 % 4.12 % 68.85%
  QoQ % 0.22% 186.96% -394.87% -19.68% -9.52% 17.23% -
  Horiz. % 218.93% 218.45% -251.21% 85.19% 106.07% 117.23% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 489.54 474.26 443.24 439.61 420.57 427.86 427.60 9.46%
  QoQ % 3.22% 7.00% 0.83% 4.53% -1.70% 0.06% -
  Horiz. % 114.49% 110.91% 103.66% 102.81% 98.36% 100.06% 100.00%
EPS 34.46 33.60 -38.08 14.64 18.20 19.88 16.91 60.95%
  QoQ % 2.56% 188.24% -360.11% -19.56% -8.45% 17.56% -
  Horiz. % 203.78% 198.70% -225.19% 86.58% 107.63% 117.56% 100.00%
DPS 6.00 0.00 3.00 2.00 3.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 50.00% 33.33% 50.00% 0.00% 100.00%
NAPS 3.8200 3.7300 3.6800 4.1700 4.1700 4.1200 4.1100 -4.77%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.21% 0.24% -
  Horiz. % 92.94% 90.75% 89.54% 101.46% 101.46% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 489.54 474.26 443.24 439.61 420.57 427.82 427.28 9.52%
  QoQ % 3.22% 7.00% 0.83% 4.53% -1.69% 0.13% -
  Horiz. % 114.57% 111.00% 103.74% 102.89% 98.43% 100.13% 100.00%
EPS 34.46 33.60 -38.07 14.64 18.20 19.88 16.90 61.01%
  QoQ % 2.56% 188.26% -360.04% -19.56% -8.45% 17.63% -
  Horiz. % 203.91% 198.82% -225.27% 86.63% 107.69% 117.63% 100.00%
DPS 6.00 0.00 3.00 2.00 3.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 50.00% 33.33% 50.00% 0.00% 100.00%
NAPS 3.8200 3.7300 3.6800 4.1700 4.1700 4.1196 4.1070 -4.73%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.31% -
  Horiz. % 93.01% 90.82% 89.60% 101.53% 101.53% 100.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.3800 2.4500 2.2000 2.0400 2.2500 2.5200 2.1400 -
P/RPS 0.49 0.52 0.50 0.46 0.53 0.59 0.50 -1.34%
  QoQ % -5.77% 4.00% 8.70% -13.21% -10.17% 18.00% -
  Horiz. % 98.00% 104.00% 100.00% 92.00% 106.00% 118.00% 100.00%
P/EPS 6.91 7.30 -5.78 13.94 12.36 12.68 12.65 -33.25%
  QoQ % -5.34% 226.30% -141.46% 12.78% -2.52% 0.24% -
  Horiz. % 54.62% 57.71% -45.69% 110.20% 97.71% 100.24% 100.00%
EY 14.48 13.71 -17.31 7.18 8.09 7.89 7.90 49.94%
  QoQ % 5.62% 179.20% -341.09% -11.25% 2.53% -0.13% -
  Horiz. % 183.29% 173.54% -219.11% 90.89% 102.41% 99.87% 100.00%
DY 2.52 0.00 1.36 0.98 1.33 0.00 2.80 -6.80%
  QoQ % 0.00% 0.00% 38.78% -26.32% 0.00% 0.00% -
  Horiz. % 90.00% 0.00% 48.57% 35.00% 47.50% 0.00% 100.00%
P/NAPS 0.62 0.66 0.60 0.49 0.54 0.61 0.52 12.48%
  QoQ % -6.06% 10.00% 22.45% -9.26% -11.48% 17.31% -
  Horiz. % 119.23% 126.92% 115.38% 94.23% 103.85% 117.31% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 - 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 -
Price 2.3200 2.3500 2.2900 2.1200 2.1800 2.4200 2.4200 -
P/RPS 0.47 0.50 0.52 0.48 0.52 0.57 0.57 -12.10%
  QoQ % -6.00% -3.85% 8.33% -7.69% -8.77% 0.00% -
  Horiz. % 82.46% 87.72% 91.23% 84.21% 91.23% 100.00% 100.00%
P/EPS 6.73 7.00 -6.01 14.48 11.98 12.17 14.31 -39.61%
  QoQ % -3.86% 216.47% -141.51% 20.87% -1.56% -14.95% -
  Horiz. % 47.03% 48.92% -42.00% 101.19% 83.72% 85.05% 100.00%
EY 14.86 14.29 -16.63 6.90 8.35 8.21 6.99 65.56%
  QoQ % 3.99% 185.93% -341.01% -17.37% 1.71% 17.45% -
  Horiz. % 212.59% 204.43% -237.91% 98.71% 119.46% 117.45% 100.00%
DY 2.59 0.00 1.31 0.94 1.38 0.00 2.48 2.94%
  QoQ % 0.00% 0.00% 39.36% -31.88% 0.00% 0.00% -
  Horiz. % 104.44% 0.00% 52.82% 37.90% 55.65% 0.00% 100.00%
P/NAPS 0.61 0.63 0.62 0.51 0.52 0.59 0.59 2.25%
  QoQ % -3.17% 1.61% 21.57% -1.92% -11.86% 0.00% -
  Horiz. % 103.39% 106.78% 105.08% 86.44% 88.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

404  393  581  1015 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 BINTAI 0.63+0.095 
 INIX 0.27-0.015 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS