Highlights

[MBMR] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -360.11%    YoY -     -325.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,905,668 1,913,552 1,853,840 1,732,556 1,718,381 1,643,962 1,672,288 9.09%
  QoQ % -0.41% 3.22% 7.00% 0.82% 4.53% -1.69% -
  Horiz. % 113.96% 114.43% 110.86% 103.60% 102.76% 98.31% 100.00%
PBT 170,112 164,914 156,992 -148,501 72,161 84,886 90,488 52.26%
  QoQ % 3.15% 5.05% 205.72% -305.79% -14.99% -6.19% -
  Horiz. % 187.99% 182.25% 173.49% -164.11% 79.75% 93.81% 100.00%
Tax -9,404 -9,788 -8,724 -7,521 -7,825 -6,682 -6,436 28.74%
  QoQ % 3.92% -12.20% -16.00% 3.89% -17.11% -3.82% -
  Horiz. % 146.12% 152.08% 135.55% 116.86% 121.59% 103.82% 100.00%
NP 160,708 155,126 148,268 -156,022 64,336 78,204 84,052 53.99%
  QoQ % 3.60% 4.63% 195.03% -342.51% -17.73% -6.96% -
  Horiz. % 191.20% 184.56% 176.40% -185.63% 76.54% 93.04% 100.00%
NP to SH 140,624 134,726 131,260 -148,830 57,217 71,158 77,700 48.46%
  QoQ % 4.38% 2.64% 188.19% -360.11% -19.59% -8.42% -
  Horiz. % 180.98% 173.39% 168.93% -191.54% 73.64% 91.58% 100.00%
Tax Rate 5.53 % 5.94 % 5.56 % - % 10.84 % 7.87 % 7.11 % -15.41%
  QoQ % -6.90% 6.83% 0.00% 0.00% 37.74% 10.69% -
  Horiz. % 77.78% 83.54% 78.20% 0.00% 152.46% 110.69% 100.00%
Total Cost 1,744,960 1,758,426 1,705,572 1,888,578 1,654,045 1,565,758 1,588,236 6.47%
  QoQ % -0.77% 3.10% -9.69% 14.18% 5.64% -1.42% -
  Horiz. % 109.87% 110.72% 107.39% 118.91% 104.14% 98.58% 100.00%
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 15,635 23,453 - 11,726 7,817 11,726 - -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% 66.67% 100.00% -
Div Payout % 11.12 % 17.41 % - % - % 13.66 % 16.48 % - % -
  QoQ % -36.13% 0.00% 0.00% 0.00% -17.11% 0.00% -
  Horiz. % 67.48% 105.64% 0.00% 0.00% 82.89% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
NOSH 390,887 390,887 390,887 390,885 390,885 390,885 390,845 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.43 % 8.11 % 8.00 % -9.01 % 3.74 % 4.76 % 5.03 % 41.05%
  QoQ % 3.95% 1.37% 188.79% -340.91% -21.43% -5.37% -
  Horiz. % 167.59% 161.23% 159.05% -179.13% 74.35% 94.63% 100.00%
ROE 9.27 % 9.02 % 9.00 % -10.35 % 3.51 % 4.37 % 4.83 % 54.38%
  QoQ % 2.77% 0.22% 186.96% -394.87% -19.68% -9.52% -
  Horiz. % 191.93% 186.75% 186.34% -214.29% 72.67% 90.48% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 487.52 489.54 474.26 443.24 439.61 420.57 427.86 9.08%
  QoQ % -0.41% 3.22% 7.00% 0.83% 4.53% -1.70% -
  Horiz. % 113.94% 114.42% 110.84% 103.59% 102.75% 98.30% 100.00%
EPS 35.97 34.46 33.60 -38.08 14.64 18.20 19.88 48.43%
  QoQ % 4.38% 2.56% 188.24% -360.11% -19.56% -8.45% -
  Horiz. % 180.94% 173.34% 169.01% -191.55% 73.64% 91.55% 100.00%
DPS 4.00 6.00 0.00 3.00 2.00 3.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% 66.67% 100.00% -
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1200 -3.92%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.21% -
  Horiz. % 94.17% 92.72% 90.53% 89.32% 101.21% 101.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 487.52 489.54 474.26 443.24 439.61 420.57 427.82 9.09%
  QoQ % -0.41% 3.22% 7.00% 0.83% 4.53% -1.69% -
  Horiz. % 113.95% 114.43% 110.86% 103.60% 102.76% 98.31% 100.00%
EPS 35.97 34.46 33.60 -38.07 14.64 18.20 19.88 48.43%
  QoQ % 4.38% 2.56% 188.26% -360.04% -19.56% -8.45% -
  Horiz. % 180.94% 173.34% 169.01% -191.50% 73.64% 91.55% 100.00%
DPS 4.00 6.00 0.00 3.00 2.00 3.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% 66.67% 100.00% -
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1196 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.18% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.0600 2.3800 2.4500 2.2000 2.0400 2.2500 2.5200 -
P/RPS 0.42 0.49 0.52 0.50 0.46 0.53 0.59 -20.26%
  QoQ % -14.29% -5.77% 4.00% 8.70% -13.21% -10.17% -
  Horiz. % 71.19% 83.05% 88.14% 84.75% 77.97% 89.83% 100.00%
P/EPS 5.73 6.91 7.30 -5.78 13.94 12.36 12.68 -41.08%
  QoQ % -17.08% -5.34% 226.30% -141.46% 12.78% -2.52% -
  Horiz. % 45.19% 54.50% 57.57% -45.58% 109.94% 97.48% 100.00%
EY 17.46 14.48 13.71 -17.31 7.18 8.09 7.89 69.73%
  QoQ % 20.58% 5.62% 179.20% -341.09% -11.25% 2.53% -
  Horiz. % 221.29% 183.52% 173.76% -219.39% 91.00% 102.53% 100.00%
DY 1.94 2.52 0.00 1.36 0.98 1.33 0.00 -
  QoQ % -23.02% 0.00% 0.00% 38.78% -26.32% 0.00% -
  Horiz. % 145.86% 189.47% 0.00% 102.26% 73.68% 100.00% -
P/NAPS 0.53 0.62 0.66 0.60 0.49 0.54 0.61 -8.94%
  QoQ % -14.52% -6.06% 10.00% 22.45% -9.26% -11.48% -
  Horiz. % 86.89% 101.64% 108.20% 98.36% 80.33% 88.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 - 22/02/18 22/11/17 23/08/17 24/05/17 -
Price 1.8700 2.3200 2.3500 2.2900 2.1200 2.1800 2.4200 -
P/RPS 0.38 0.47 0.50 0.52 0.48 0.52 0.57 -23.67%
  QoQ % -19.15% -6.00% -3.85% 8.33% -7.69% -8.77% -
  Horiz. % 66.67% 82.46% 87.72% 91.23% 84.21% 91.23% 100.00%
P/EPS 5.20 6.73 7.00 -6.01 14.48 11.98 12.17 -43.24%
  QoQ % -22.73% -3.86% 216.47% -141.51% 20.87% -1.56% -
  Horiz. % 42.73% 55.30% 57.52% -49.38% 118.98% 98.44% 100.00%
EY 19.24 14.86 14.29 -16.63 6.90 8.35 8.21 76.34%
  QoQ % 29.48% 3.99% 185.93% -341.01% -17.37% 1.71% -
  Horiz. % 234.35% 181.00% 174.06% -202.56% 84.04% 101.71% 100.00%
DY 2.14 2.59 0.00 1.31 0.94 1.38 0.00 -
  QoQ % -17.37% 0.00% 0.00% 39.36% -31.88% 0.00% -
  Horiz. % 155.07% 187.68% 0.00% 94.93% 68.12% 100.00% -
P/NAPS 0.48 0.61 0.63 0.62 0.51 0.52 0.59 -12.84%
  QoQ % -21.31% -3.17% 1.61% 21.57% -1.92% -11.86% -
  Horiz. % 81.36% 103.39% 106.78% 105.08% 86.44% 88.14% 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.
 


 

328  196  518  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.33+0.01 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers