Highlights

[MBMR] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -15.30%    YoY -     -17.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,718,381 1,643,962 1,672,288 1,670,204 1,643,968 1,602,072 1,495,744 9.68%
  QoQ % 4.53% -1.69% 0.12% 1.60% 2.62% 7.11% -
  Horiz. % 114.88% 109.91% 111.80% 111.66% 109.91% 107.11% 100.00%
PBT 72,161 84,886 90,488 82,756 95,494 91,080 87,764 -12.22%
  QoQ % -14.99% -6.19% 9.34% -13.34% 4.85% 3.78% -
  Horiz. % 82.22% 96.72% 103.10% 94.29% 108.81% 103.78% 100.00%
Tax -7,825 -6,682 -6,436 -6,864 -6,856 -6,276 -4,336 48.18%
  QoQ % -17.11% -3.82% 6.24% -0.12% -9.24% -44.74% -
  Horiz. % 180.47% 154.11% 148.43% 158.30% 158.12% 144.74% 100.00%
NP 64,336 78,204 84,052 75,892 88,638 84,804 83,428 -15.89%
  QoQ % -17.73% -6.96% 10.75% -14.38% 4.52% 1.65% -
  Horiz. % 77.12% 93.74% 100.75% 90.97% 106.25% 101.65% 100.00%
NP to SH 57,217 71,158 77,700 66,070 78,005 74,420 73,588 -15.43%
  QoQ % -19.59% -8.42% 17.60% -15.30% 4.82% 1.13% -
  Horiz. % 77.75% 96.70% 105.59% 89.78% 106.00% 101.13% 100.00%
Tax Rate 10.84 % 7.87 % 7.11 % 8.29 % 7.18 % 6.89 % 4.94 % 68.78%
  QoQ % 37.74% 10.69% -14.23% 15.46% 4.21% 39.47% -
  Horiz. % 219.43% 159.31% 143.93% 167.81% 145.34% 139.47% 100.00%
Total Cost 1,654,045 1,565,758 1,588,236 1,594,312 1,555,329 1,517,268 1,412,316 11.10%
  QoQ % 5.64% -1.42% -0.38% 2.51% 2.51% 7.43% -
  Horiz. % 117.12% 110.86% 112.46% 112.89% 110.13% 107.43% 100.00%
Net Worth 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 2.52%
  QoQ % 0.00% 1.22% 0.31% 0.43% 0.73% 1.06% -
  Horiz. % 103.81% 103.81% 102.55% 102.24% 101.80% 101.06% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,817 11,726 - 23,435 15,632 23,451 - -
  QoQ % -33.33% 0.00% 0.00% 49.92% -33.34% 0.00% -
  Horiz. % 33.34% 50.00% 0.00% 99.93% 66.66% 100.00% -
Div Payout % 13.66 % 16.48 % - % 35.47 % 20.04 % 31.51 % - % -
  QoQ % -17.11% 0.00% 0.00% 77.00% -36.40% 0.00% -
  Horiz. % 43.35% 52.30% 0.00% 112.57% 63.60% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 2.52%
  QoQ % 0.00% 1.22% 0.31% 0.43% 0.73% 1.06% -
  Horiz. % 103.81% 103.81% 102.55% 102.24% 101.80% 101.06% 100.00%
NOSH 390,885 390,885 390,845 390,598 390,808 390,861 390,594 0.05%
  QoQ % 0.00% 0.01% 0.06% -0.05% -0.01% 0.07% -
  Horiz. % 100.07% 100.07% 100.06% 100.00% 100.05% 100.07% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.74 % 4.76 % 5.03 % 4.54 % 5.39 % 5.29 % 5.58 % -23.39%
  QoQ % -21.43% -5.37% 10.79% -15.77% 1.89% -5.20% -
  Horiz. % 67.03% 85.30% 90.14% 81.36% 96.59% 94.80% 100.00%
ROE 3.51 % 4.37 % 4.83 % 4.12 % 4.88 % 4.69 % 4.69 % -17.55%
  QoQ % -19.68% -9.52% 17.23% -15.57% 4.05% 0.00% -
  Horiz. % 74.84% 93.18% 102.99% 87.85% 104.05% 100.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 439.61 420.57 427.86 427.60 420.66 409.88 382.94 9.63%
  QoQ % 4.53% -1.70% 0.06% 1.65% 2.63% 7.04% -
  Horiz. % 114.80% 109.83% 111.73% 111.66% 109.85% 107.04% 100.00%
EPS 14.64 18.20 19.88 16.91 19.96 19.04 18.84 -15.46%
  QoQ % -19.56% -8.45% 17.56% -15.28% 4.83% 1.06% -
  Horiz. % 77.71% 96.60% 105.52% 89.76% 105.94% 101.06% 100.00%
DPS 2.00 3.00 0.00 6.00 4.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 33.33% 50.00% 0.00% 100.00% 66.67% 100.00% -
NAPS 4.1700 4.1700 4.1200 4.1100 4.0900 4.0600 4.0200 2.47%
  QoQ % 0.00% 1.21% 0.24% 0.49% 0.74% 1.00% -
  Horiz. % 103.73% 103.73% 102.49% 102.24% 101.74% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 439.61 420.57 427.82 427.28 420.57 409.85 382.65 9.68%
  QoQ % 4.53% -1.69% 0.13% 1.60% 2.62% 7.11% -
  Horiz. % 114.89% 109.91% 111.80% 111.66% 109.91% 107.11% 100.00%
EPS 14.64 18.20 19.88 16.90 19.96 19.04 18.83 -15.43%
  QoQ % -19.56% -8.45% 17.63% -15.33% 4.83% 1.12% -
  Horiz. % 77.75% 96.65% 105.58% 89.75% 106.00% 101.12% 100.00%
DPS 2.00 3.00 0.00 6.00 4.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 33.33% 50.00% 0.00% 100.00% 66.67% 100.00% -
NAPS 4.1700 4.1700 4.1196 4.1070 4.0892 4.0597 4.0170 2.52%
  QoQ % 0.00% 1.22% 0.31% 0.44% 0.73% 1.06% -
  Horiz. % 103.81% 103.81% 102.55% 102.24% 101.80% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.0400 2.2500 2.5200 2.1400 2.5000 2.0100 2.2000 -
P/RPS 0.46 0.53 0.59 0.50 0.59 0.49 0.57 -13.31%
  QoQ % -13.21% -10.17% 18.00% -15.25% 20.41% -14.04% -
  Horiz. % 80.70% 92.98% 103.51% 87.72% 103.51% 85.96% 100.00%
P/EPS 13.94 12.36 12.68 12.65 12.53 10.56 11.68 12.50%
  QoQ % 12.78% -2.52% 0.24% 0.96% 18.66% -9.59% -
  Horiz. % 119.35% 105.82% 108.56% 108.30% 107.28% 90.41% 100.00%
EY 7.18 8.09 7.89 7.90 7.98 9.47 8.56 -11.05%
  QoQ % -11.25% 2.53% -0.13% -1.00% -15.73% 10.63% -
  Horiz. % 83.88% 94.51% 92.17% 92.29% 93.22% 110.63% 100.00%
DY 0.98 1.33 0.00 2.80 1.60 2.99 0.00 -
  QoQ % -26.32% 0.00% 0.00% 75.00% -46.49% 0.00% -
  Horiz. % 32.78% 44.48% 0.00% 93.65% 53.51% 100.00% -
P/NAPS 0.49 0.54 0.61 0.52 0.61 0.50 0.55 -7.41%
  QoQ % -9.26% -11.48% 17.31% -14.75% 22.00% -9.09% -
  Horiz. % 89.09% 98.18% 110.91% 94.55% 110.91% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 -
Price 2.1200 2.1800 2.4200 2.4200 2.4300 2.4400 2.2000 -
P/RPS 0.48 0.52 0.57 0.57 0.58 0.60 0.57 -10.82%
  QoQ % -7.69% -8.77% 0.00% -1.72% -3.33% 5.26% -
  Horiz. % 84.21% 91.23% 100.00% 100.00% 101.75% 105.26% 100.00%
P/EPS 14.48 11.98 12.17 14.31 12.17 12.82 11.68 15.39%
  QoQ % 20.87% -1.56% -14.95% 17.58% -5.07% 9.76% -
  Horiz. % 123.97% 102.57% 104.20% 122.52% 104.20% 109.76% 100.00%
EY 6.90 8.35 8.21 6.99 8.21 7.80 8.56 -13.38%
  QoQ % -17.37% 1.71% 17.45% -14.86% 5.26% -8.88% -
  Horiz. % 80.61% 97.55% 95.91% 81.66% 95.91% 91.12% 100.00%
DY 0.94 1.38 0.00 2.48 1.65 2.46 0.00 -
  QoQ % -31.88% 0.00% 0.00% 50.30% -32.93% 0.00% -
  Horiz. % 38.21% 56.10% 0.00% 100.81% 67.07% 100.00% -
P/NAPS 0.51 0.52 0.59 0.59 0.59 0.60 0.55 -4.90%
  QoQ % -1.92% -11.86% 0.00% 0.00% -1.67% 9.09% -
  Horiz. % 92.73% 94.55% 107.27% 107.27% 107.27% 109.09% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers