Highlights

[MBMR] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -32.35%    YoY -     -28.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,774,144 1,816,825 1,879,066 1,789,436 1,959,689 2,310,485 2,367,050 -17.44%
  QoQ % -2.35% -3.31% 5.01% -8.69% -15.18% -2.39% -
  Horiz. % 74.95% 76.75% 79.38% 75.60% 82.79% 97.61% 100.00%
PBT 132,183 123,229 128,996 111,860 155,323 198,933 198,558 -23.70%
  QoQ % 7.27% -4.47% 15.32% -27.98% -21.92% 0.19% -
  Horiz. % 66.57% 62.06% 64.97% 56.34% 78.23% 100.19% 100.00%
Tax -8,558 -3,960 -6,466 -4,740 -954 -19,160 -20,348 -43.78%
  QoQ % -116.11% 38.76% -36.41% -396.86% 95.02% 5.84% -
  Horiz. % 42.06% 19.46% 31.78% 23.29% 4.69% 94.16% 100.00%
NP 123,625 119,269 122,530 107,120 154,369 179,773 178,210 -21.58%
  QoQ % 3.65% -2.66% 14.39% -30.61% -14.13% 0.88% -
  Horiz. % 69.37% 66.93% 68.76% 60.11% 86.62% 100.88% 100.00%
NP to SH 112,222 107,562 109,330 93,684 138,480 140,041 139,814 -13.60%
  QoQ % 4.33% -1.62% 16.70% -32.35% -1.11% 0.16% -
  Horiz. % 80.27% 76.93% 78.20% 67.01% 99.05% 100.16% 100.00%
Tax Rate 6.47 % 3.21 % 5.01 % 4.24 % 0.61 % 9.63 % 10.25 % -26.35%
  QoQ % 101.56% -35.93% 18.16% 595.08% -93.67% -6.05% -
  Horiz. % 63.12% 31.32% 48.88% 41.37% 5.95% 93.95% 100.00%
Total Cost 1,650,519 1,697,556 1,756,536 1,682,316 1,805,320 2,130,712 2,188,840 -17.11%
  QoQ % -2.77% -3.36% 4.41% -6.81% -15.27% -2.66% -
  Horiz. % 75.41% 77.56% 80.25% 76.86% 82.48% 97.34% 100.00%
Net Worth 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 6.44%
  QoQ % 1.80% 0.81% 2.07% 1.17% 1.96% 1.65% -
  Horiz. % 109.84% 107.90% 107.02% 104.85% 103.64% 101.65% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 31,255 36,473 31,255 - 23,441 15,623 23,445 21.06%
  QoQ % -14.31% 16.70% 0.00% 0.00% 50.03% -33.36% -
  Horiz. % 133.31% 155.57% 133.31% 0.00% 99.98% 66.64% 100.00%
Div Payout % 27.85 % 33.91 % 28.59 % - % 16.93 % 11.16 % 16.77 % 40.11%
  QoQ % -17.87% 18.61% 0.00% 0.00% 51.70% -33.45% -
  Horiz. % 166.07% 202.21% 170.48% 0.00% 100.95% 66.55% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 6.44%
  QoQ % 1.80% 0.81% 2.07% 1.17% 1.96% 1.65% -
  Horiz. % 109.84% 107.90% 107.02% 104.85% 103.64% 101.65% 100.00%
NOSH 390,691 390,789 390,693 391,001 390,685 390,595 390,760 -0.01%
  QoQ % -0.03% 0.02% -0.08% 0.08% 0.02% -0.04% -
  Horiz. % 99.98% 100.01% 99.98% 100.06% 99.98% 99.96% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.97 % 6.56 % 6.52 % 5.99 % 7.88 % 7.78 % 7.53 % -5.01%
  QoQ % 6.25% 0.61% 8.85% -23.98% 1.29% 3.32% -
  Horiz. % 92.56% 87.12% 86.59% 79.55% 104.65% 103.32% 100.00%
ROE 7.37 % 7.19 % 7.36 % 6.44 % 9.63 % 9.93 % 10.08 % -18.79%
  QoQ % 2.50% -2.31% 14.29% -33.13% -3.02% -1.49% -
  Horiz. % 73.12% 71.33% 73.02% 63.89% 95.54% 98.51% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 454.10 464.91 480.96 457.65 501.60 591.53 605.76 -17.44%
  QoQ % -2.33% -3.34% 5.09% -8.76% -15.20% -2.35% -
  Horiz. % 74.96% 76.75% 79.40% 75.55% 82.81% 97.65% 100.00%
EPS 28.72 27.53 27.98 23.96 35.45 35.84 35.78 -13.60%
  QoQ % 4.32% -1.61% 16.78% -32.41% -1.09% 0.17% -
  Horiz. % 80.27% 76.94% 78.20% 66.96% 99.08% 100.17% 100.00%
DPS 8.00 9.33 8.00 0.00 6.00 4.00 6.00 21.08%
  QoQ % -14.26% 16.62% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 133.33% 155.50% 133.33% 0.00% 100.00% 66.67% 100.00%
NAPS 3.9000 3.8300 3.8000 3.7200 3.6800 3.6100 3.5500 6.45%
  QoQ % 1.83% 0.79% 2.15% 1.09% 1.94% 1.69% -
  Horiz. % 109.86% 107.89% 107.04% 104.79% 103.66% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 453.88 464.79 480.72 457.79 501.34 591.09 605.56 -17.44%
  QoQ % -2.35% -3.31% 5.01% -8.69% -15.18% -2.39% -
  Horiz. % 74.95% 76.75% 79.38% 75.60% 82.79% 97.61% 100.00%
EPS 28.71 27.52 27.97 23.97 35.43 35.83 35.77 -13.60%
  QoQ % 4.32% -1.61% 16.69% -32.35% -1.12% 0.17% -
  Horiz. % 80.26% 76.94% 78.19% 67.01% 99.05% 100.17% 100.00%
DPS 8.00 9.33 8.00 0.00 6.00 4.00 6.00 21.08%
  QoQ % -14.26% 16.62% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 133.33% 155.50% 133.33% 0.00% 100.00% 66.67% 100.00%
NAPS 3.8980 3.8290 3.7981 3.7211 3.6781 3.6073 3.5488 6.44%
  QoQ % 1.80% 0.81% 2.07% 1.17% 1.96% 1.65% -
  Horiz. % 109.84% 107.90% 107.02% 104.86% 103.64% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.9000 2.8500 3.1000 3.2500 3.2100 3.6000 3.8300 -
P/RPS 0.64 0.61 0.64 0.71 0.64 0.61 0.63 1.05%
  QoQ % 4.92% -4.69% -9.86% 10.94% 4.92% -3.17% -
  Horiz. % 101.59% 96.83% 101.59% 112.70% 101.59% 96.83% 100.00%
P/EPS 10.10 10.35 11.08 13.56 9.06 10.04 10.70 -3.76%
  QoQ % -2.42% -6.59% -18.29% 49.67% -9.76% -6.17% -
  Horiz. % 94.39% 96.73% 103.55% 126.73% 84.67% 93.83% 100.00%
EY 9.90 9.66 9.03 7.37 11.04 9.96 9.34 3.95%
  QoQ % 2.48% 6.98% 22.52% -33.24% 10.84% 6.64% -
  Horiz. % 106.00% 103.43% 96.68% 78.91% 118.20% 106.64% 100.00%
DY 2.76 3.27 2.58 0.00 1.87 1.11 1.57 45.51%
  QoQ % -15.60% 26.74% 0.00% 0.00% 68.47% -29.30% -
  Horiz. % 175.80% 208.28% 164.33% 0.00% 119.11% 70.70% 100.00%
P/NAPS 0.74 0.74 0.82 0.87 0.87 1.00 1.08 -22.23%
  QoQ % 0.00% -9.76% -5.75% 0.00% -13.00% -7.41% -
  Horiz. % 68.52% 68.52% 75.93% 80.56% 80.56% 92.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 -
Price 3.3400 2.8200 2.8800 3.1700 3.4500 3.5800 3.6700 -
P/RPS 0.74 0.61 0.60 0.69 0.69 0.61 0.61 13.71%
  QoQ % 21.31% 1.67% -13.04% 0.00% 13.11% 0.00% -
  Horiz. % 121.31% 100.00% 98.36% 113.11% 113.11% 100.00% 100.00%
P/EPS 11.63 10.25 10.29 13.23 9.73 9.99 10.26 8.69%
  QoQ % 13.46% -0.39% -22.22% 35.97% -2.60% -2.63% -
  Horiz. % 113.35% 99.90% 100.29% 128.95% 94.83% 97.37% 100.00%
EY 8.60 9.76 9.72 7.56 10.27 10.01 9.75 -8.01%
  QoQ % -11.89% 0.41% 28.57% -26.39% 2.60% 2.67% -
  Horiz. % 88.21% 100.10% 99.69% 77.54% 105.33% 102.67% 100.00%
DY 2.40 3.31 2.78 0.00 1.74 1.12 1.63 29.33%
  QoQ % -27.49% 19.06% 0.00% 0.00% 55.36% -31.29% -
  Horiz. % 147.24% 203.07% 170.55% 0.00% 106.75% 68.71% 100.00%
P/NAPS 0.86 0.74 0.76 0.85 0.94 0.99 1.03 -11.30%
  QoQ % 16.22% -2.63% -10.59% -9.57% -5.05% -3.88% -
  Horiz. % 83.50% 71.84% 73.79% 82.52% 91.26% 96.12% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers