Highlights

[MBMR] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -1.11%    YoY -     1.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,816,825 1,879,066 1,789,436 1,959,689 2,310,485 2,367,050 2,439,684 -17.83%
  QoQ % -3.31% 5.01% -8.69% -15.18% -2.39% -2.98% -
  Horiz. % 74.47% 77.02% 73.35% 80.33% 94.70% 97.02% 100.00%
PBT 123,229 128,996 111,860 155,323 198,933 198,558 187,052 -24.27%
  QoQ % -4.47% 15.32% -27.98% -21.92% 0.19% 6.15% -
  Horiz. % 65.88% 68.96% 59.80% 83.04% 106.35% 106.15% 100.00%
Tax -3,960 -6,466 -4,740 -954 -19,160 -20,348 -20,340 -66.38%
  QoQ % 38.76% -36.41% -396.86% 95.02% 5.84% -0.04% -
  Horiz. % 19.47% 31.79% 23.30% 4.69% 94.20% 100.04% 100.00%
NP 119,269 122,530 107,120 154,369 179,773 178,210 166,712 -19.99%
  QoQ % -2.66% 14.39% -30.61% -14.13% 0.88% 6.90% -
  Horiz. % 71.54% 73.50% 64.25% 92.60% 107.83% 106.90% 100.00%
NP to SH 107,562 109,330 93,684 138,480 140,041 139,814 131,004 -12.31%
  QoQ % -1.62% 16.70% -32.35% -1.11% 0.16% 6.72% -
  Horiz. % 82.11% 83.46% 71.51% 105.71% 106.90% 106.72% 100.00%
Tax Rate 3.21 % 5.01 % 4.24 % 0.61 % 9.63 % 10.25 % 10.87 % -55.62%
  QoQ % -35.93% 18.16% 595.08% -93.67% -6.05% -5.70% -
  Horiz. % 29.53% 46.09% 39.01% 5.61% 88.59% 94.30% 100.00%
Total Cost 1,697,556 1,756,536 1,682,316 1,805,320 2,130,712 2,188,840 2,272,972 -17.67%
  QoQ % -3.36% 4.41% -6.81% -15.27% -2.66% -3.70% -
  Horiz. % 74.68% 77.28% 74.01% 79.43% 93.74% 96.30% 100.00%
Net Worth 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 5.98%
  QoQ % 0.81% 2.07% 1.17% 1.96% 1.65% 1.12% -
  Horiz. % 109.11% 108.23% 106.03% 104.81% 102.79% 101.12% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 36,473 31,255 - 23,441 15,623 23,445 - -
  QoQ % 16.70% 0.00% 0.00% 50.03% -33.36% 0.00% -
  Horiz. % 155.57% 133.31% 0.00% 99.98% 66.64% 100.00% -
Div Payout % 33.91 % 28.59 % - % 16.93 % 11.16 % 16.77 % - % -
  QoQ % 18.61% 0.00% 0.00% 51.70% -33.45% 0.00% -
  Horiz. % 202.21% 170.48% 0.00% 100.95% 66.55% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 5.98%
  QoQ % 0.81% 2.07% 1.17% 1.96% 1.65% 1.12% -
  Horiz. % 109.11% 108.23% 106.03% 104.81% 102.79% 101.12% 100.00%
NOSH 390,789 390,693 391,001 390,685 390,595 390,760 390,823 -0.01%
  QoQ % 0.02% -0.08% 0.08% 0.02% -0.04% -0.02% -
  Horiz. % 99.99% 99.97% 100.05% 99.96% 99.94% 99.98% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.56 % 6.52 % 5.99 % 7.88 % 7.78 % 7.53 % 6.83 % -2.65%
  QoQ % 0.61% 8.85% -23.98% 1.29% 3.32% 10.25% -
  Horiz. % 96.05% 95.46% 87.70% 115.37% 113.91% 110.25% 100.00%
ROE 7.19 % 7.36 % 6.44 % 9.63 % 9.93 % 10.08 % 9.55 % -17.23%
  QoQ % -2.31% 14.29% -33.13% -3.02% -1.49% 5.55% -
  Horiz. % 75.29% 77.07% 67.43% 100.84% 103.98% 105.55% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 464.91 480.96 457.65 501.60 591.53 605.76 624.24 -17.82%
  QoQ % -3.34% 5.09% -8.76% -15.20% -2.35% -2.96% -
  Horiz. % 74.48% 77.05% 73.31% 80.35% 94.76% 97.04% 100.00%
EPS 27.53 27.98 23.96 35.45 35.84 35.78 33.52 -12.29%
  QoQ % -1.61% 16.78% -32.41% -1.09% 0.17% 6.74% -
  Horiz. % 82.13% 83.47% 71.48% 105.76% 106.92% 106.74% 100.00%
DPS 9.33 8.00 0.00 6.00 4.00 6.00 0.00 -
  QoQ % 16.62% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 155.50% 133.33% 0.00% 100.00% 66.67% 100.00% -
NAPS 3.8300 3.8000 3.7200 3.6800 3.6100 3.5500 3.5100 5.98%
  QoQ % 0.79% 2.15% 1.09% 1.94% 1.69% 1.14% -
  Horiz. % 109.12% 108.26% 105.98% 104.84% 102.85% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 464.79 480.72 457.79 501.34 591.09 605.56 624.14 -17.83%
  QoQ % -3.31% 5.01% -8.69% -15.18% -2.39% -2.98% -
  Horiz. % 74.47% 77.02% 73.35% 80.32% 94.70% 97.02% 100.00%
EPS 27.52 27.97 23.97 35.43 35.83 35.77 33.51 -12.29%
  QoQ % -1.61% 16.69% -32.35% -1.12% 0.17% 6.74% -
  Horiz. % 82.12% 83.47% 71.53% 105.73% 106.92% 106.74% 100.00%
DPS 9.33 8.00 0.00 6.00 4.00 6.00 0.00 -
  QoQ % 16.62% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 155.50% 133.33% 0.00% 100.00% 66.67% 100.00% -
NAPS 3.8290 3.7981 3.7211 3.6781 3.6073 3.5488 3.5094 5.98%
  QoQ % 0.81% 2.07% 1.17% 1.96% 1.65% 1.12% -
  Horiz. % 109.11% 108.23% 106.03% 104.81% 102.79% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.8500 3.1000 3.2500 3.2100 3.6000 3.8300 3.4700 -
P/RPS 0.61 0.64 0.71 0.64 0.61 0.63 0.56 5.86%
  QoQ % -4.69% -9.86% 10.94% 4.92% -3.17% 12.50% -
  Horiz. % 108.93% 114.29% 126.79% 114.29% 108.93% 112.50% 100.00%
P/EPS 10.35 11.08 13.56 9.06 10.04 10.70 10.35 -
  QoQ % -6.59% -18.29% 49.67% -9.76% -6.17% 3.38% -
  Horiz. % 100.00% 107.05% 131.01% 87.54% 97.00% 103.38% 100.00%
EY 9.66 9.03 7.37 11.04 9.96 9.34 9.66 -
  QoQ % 6.98% 22.52% -33.24% 10.84% 6.64% -3.31% -
  Horiz. % 100.00% 93.48% 76.29% 114.29% 103.11% 96.69% 100.00%
DY 3.27 2.58 0.00 1.87 1.11 1.57 0.00 -
  QoQ % 26.74% 0.00% 0.00% 68.47% -29.30% 0.00% -
  Horiz. % 208.28% 164.33% 0.00% 119.11% 70.70% 100.00% -
P/NAPS 0.74 0.82 0.87 0.87 1.00 1.08 0.99 -17.62%
  QoQ % -9.76% -5.75% 0.00% -13.00% -7.41% 9.09% -
  Horiz. % 74.75% 82.83% 87.88% 87.88% 101.01% 109.09% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 -
Price 2.8200 2.8800 3.1700 3.4500 3.5800 3.6700 4.0600 -
P/RPS 0.61 0.60 0.69 0.69 0.61 0.61 0.65 -4.14%
  QoQ % 1.67% -13.04% 0.00% 13.11% 0.00% -6.15% -
  Horiz. % 93.85% 92.31% 106.15% 106.15% 93.85% 93.85% 100.00%
P/EPS 10.25 10.29 13.23 9.73 9.99 10.26 12.11 -10.51%
  QoQ % -0.39% -22.22% 35.97% -2.60% -2.63% -15.28% -
  Horiz. % 84.64% 84.97% 109.25% 80.35% 82.49% 84.72% 100.00%
EY 9.76 9.72 7.56 10.27 10.01 9.75 8.26 11.76%
  QoQ % 0.41% 28.57% -26.39% 2.60% 2.67% 18.04% -
  Horiz. % 118.16% 117.68% 91.53% 124.33% 121.19% 118.04% 100.00%
DY 3.31 2.78 0.00 1.74 1.12 1.63 0.00 -
  QoQ % 19.06% 0.00% 0.00% 55.36% -31.29% 0.00% -
  Horiz. % 203.07% 170.55% 0.00% 106.75% 68.71% 100.00% -
P/NAPS 0.74 0.76 0.85 0.94 0.99 1.03 1.16 -25.87%
  QoQ % -2.63% -10.59% -9.57% -5.05% -3.88% -11.21% -
  Horiz. % 63.79% 65.52% 73.28% 81.03% 85.34% 88.79% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers