Highlights

[MBMR] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -8.47%    YoY -     -47.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,670,204 1,643,968 1,602,072 1,495,744 1,816,663 1,836,450 1,932,308 -9.22%
  QoQ % 1.60% 2.62% 7.11% -17.67% -1.08% -4.96% -
  Horiz. % 86.44% 85.08% 82.91% 77.41% 94.02% 95.04% 100.00%
PBT 82,756 95,494 91,080 87,764 122,987 148,753 198,222 -43.99%
  QoQ % -13.34% 4.85% 3.78% -28.64% -17.32% -24.96% -
  Horiz. % 41.75% 48.18% 45.95% 44.28% 62.05% 75.04% 100.00%
Tax -6,864 -6,856 -6,276 -4,336 -19,653 -23,665 -33,162 -64.84%
  QoQ % -0.12% -9.24% -44.74% 77.94% 16.95% 28.64% -
  Horiz. % 20.70% 20.67% 18.93% 13.08% 59.26% 71.36% 100.00%
NP 75,892 88,638 84,804 83,428 103,334 125,088 165,060 -40.29%
  QoQ % -14.38% 4.52% 1.65% -19.26% -17.39% -24.22% -
  Horiz. % 45.98% 53.70% 51.38% 50.54% 62.60% 75.78% 100.00%
NP to SH 66,070 78,005 74,420 73,588 80,398 97,318 128,732 -35.77%
  QoQ % -15.30% 4.82% 1.13% -8.47% -17.39% -24.40% -
  Horiz. % 51.32% 60.60% 57.81% 57.16% 62.45% 75.60% 100.00%
Tax Rate 8.29 % 7.18 % 6.89 % 4.94 % 15.98 % 15.91 % 16.73 % -37.25%
  QoQ % 15.46% 4.21% 39.47% -69.09% 0.44% -4.90% -
  Horiz. % 49.55% 42.92% 41.18% 29.53% 95.52% 95.10% 100.00%
Total Cost 1,594,312 1,555,329 1,517,268 1,412,316 1,713,329 1,711,362 1,767,248 -6.61%
  QoQ % 2.51% 2.51% 7.43% -17.57% 0.11% -3.16% -
  Horiz. % 90.21% 88.01% 85.85% 79.92% 96.95% 96.84% 100.00%
Net Worth 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1,590,284 1,610,127 -0.20%
  QoQ % 0.43% 0.73% 1.06% -1.73% 0.47% -1.23% -
  Horiz. % 99.70% 99.27% 98.56% 97.52% 99.23% 98.77% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 23,435 15,632 23,451 - 27,346 57,307 54,713 -43.03%
  QoQ % 49.92% -33.34% 0.00% 0.00% -52.28% 4.74% -
  Horiz. % 42.83% 28.57% 42.86% 0.00% 49.98% 104.74% 100.00%
Div Payout % 35.47 % 20.04 % 31.51 % - % 34.01 % 58.89 % 42.50 % -11.31%
  QoQ % 77.00% -36.40% 0.00% 0.00% -42.25% 38.56% -
  Horiz. % 83.46% 47.15% 74.14% 0.00% 80.02% 138.56% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1,590,284 1,610,127 -0.20%
  QoQ % 0.43% 0.73% 1.06% -1.73% 0.47% -1.23% -
  Horiz. % 99.70% 99.27% 98.56% 97.52% 99.23% 98.77% 100.00%
NOSH 390,598 390,808 390,861 390,594 390,660 390,733 390,807 -0.04%
  QoQ % -0.05% -0.01% 0.07% -0.02% -0.02% -0.02% -
  Horiz. % 99.95% 100.00% 100.01% 99.95% 99.96% 99.98% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.54 % 5.39 % 5.29 % 5.58 % 5.69 % 6.81 % 8.54 % -34.25%
  QoQ % -15.77% 1.89% -5.20% -1.93% -16.45% -20.26% -
  Horiz. % 53.16% 63.11% 61.94% 65.34% 66.63% 79.74% 100.00%
ROE 4.12 % 4.88 % 4.69 % 4.69 % 5.03 % 6.12 % 8.00 % -35.62%
  QoQ % -15.57% 4.05% 0.00% -6.76% -17.81% -23.50% -
  Horiz. % 51.50% 61.00% 58.62% 58.62% 62.88% 76.50% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 427.60 420.66 409.88 382.94 465.02 470.00 494.44 -9.19%
  QoQ % 1.65% 2.63% 7.04% -17.65% -1.06% -4.94% -
  Horiz. % 86.48% 85.08% 82.90% 77.45% 94.05% 95.06% 100.00%
EPS 16.91 19.96 19.04 18.84 20.58 24.91 32.94 -35.76%
  QoQ % -15.28% 4.83% 1.06% -8.45% -17.38% -24.38% -
  Horiz. % 51.34% 60.60% 57.80% 57.19% 62.48% 75.62% 100.00%
DPS 6.00 4.00 6.00 0.00 7.00 14.67 14.00 -43.01%
  QoQ % 50.00% -33.33% 0.00% 0.00% -52.28% 4.79% -
  Horiz. % 42.86% 28.57% 42.86% 0.00% 50.00% 104.79% 100.00%
NAPS 4.1100 4.0900 4.0600 4.0200 4.0900 4.0700 4.1200 -0.16%
  QoQ % 0.49% 0.74% 1.00% -1.71% 0.49% -1.21% -
  Horiz. % 99.76% 99.27% 98.54% 97.57% 99.27% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 427.28 420.57 409.85 382.65 464.75 469.82 494.34 -9.22%
  QoQ % 1.60% 2.62% 7.11% -17.67% -1.08% -4.96% -
  Horiz. % 86.43% 85.08% 82.91% 77.41% 94.01% 95.04% 100.00%
EPS 16.90 19.96 19.04 18.83 20.57 24.90 32.93 -35.77%
  QoQ % -15.33% 4.83% 1.12% -8.46% -17.39% -24.39% -
  Horiz. % 51.32% 60.61% 57.82% 57.18% 62.47% 75.61% 100.00%
DPS 6.00 4.00 6.00 0.00 7.00 14.66 14.00 -43.01%
  QoQ % 50.00% -33.33% 0.00% 0.00% -52.25% 4.71% -
  Horiz. % 42.86% 28.57% 42.86% 0.00% 50.00% 104.71% 100.00%
NAPS 4.1070 4.0892 4.0597 4.0170 4.0876 4.0684 4.1192 -0.20%
  QoQ % 0.44% 0.73% 1.06% -1.73% 0.47% -1.23% -
  Horiz. % 99.70% 99.27% 98.56% 97.52% 99.23% 98.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1400 2.5000 2.0100 2.2000 2.4000 2.8900 3.4800 -
P/RPS 0.50 0.59 0.49 0.57 0.52 0.61 0.70 -20.01%
  QoQ % -15.25% 20.41% -14.04% 9.62% -14.75% -12.86% -
  Horiz. % 71.43% 84.29% 70.00% 81.43% 74.29% 87.14% 100.00%
P/EPS 12.65 12.53 10.56 11.68 11.66 11.60 10.56 12.73%
  QoQ % 0.96% 18.66% -9.59% 0.17% 0.52% 9.85% -
  Horiz. % 119.79% 118.66% 100.00% 110.61% 110.42% 109.85% 100.00%
EY 7.90 7.98 9.47 8.56 8.58 8.62 9.47 -11.33%
  QoQ % -1.00% -15.73% 10.63% -0.23% -0.46% -8.98% -
  Horiz. % 83.42% 84.27% 100.00% 90.39% 90.60% 91.02% 100.00%
DY 2.80 1.60 2.99 0.00 2.92 5.07 4.02 -21.34%
  QoQ % 75.00% -46.49% 0.00% 0.00% -42.41% 26.12% -
  Horiz. % 69.65% 39.80% 74.38% 0.00% 72.64% 126.12% 100.00%
P/NAPS 0.52 0.61 0.50 0.55 0.59 0.71 0.84 -27.26%
  QoQ % -14.75% 22.00% -9.09% -6.78% -16.90% -15.48% -
  Horiz. % 61.90% 72.62% 59.52% 65.48% 70.24% 84.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 18/11/15 19/08/15 -
Price 2.4200 2.4300 2.4400 2.2000 2.4300 2.8300 3.0900 -
P/RPS 0.57 0.58 0.60 0.57 0.52 0.60 0.62 -5.43%
  QoQ % -1.72% -3.33% 5.26% 9.62% -13.33% -3.23% -
  Horiz. % 91.94% 93.55% 96.77% 91.94% 83.87% 96.77% 100.00%
P/EPS 14.31 12.17 12.82 11.68 11.81 11.36 9.38 32.35%
  QoQ % 17.58% -5.07% 9.76% -1.10% 3.96% 21.11% -
  Horiz. % 152.56% 129.74% 136.67% 124.52% 125.91% 121.11% 100.00%
EY 6.99 8.21 7.80 8.56 8.47 8.80 10.66 -24.43%
  QoQ % -14.86% 5.26% -8.88% 1.06% -3.75% -17.45% -
  Horiz. % 65.57% 77.02% 73.17% 80.30% 79.46% 82.55% 100.00%
DY 2.48 1.65 2.46 0.00 2.88 5.18 4.53 -32.96%
  QoQ % 50.30% -32.93% 0.00% 0.00% -44.40% 14.35% -
  Horiz. % 54.75% 36.42% 54.30% 0.00% 63.58% 114.35% 100.00%
P/NAPS 0.59 0.59 0.60 0.55 0.59 0.70 0.75 -14.72%
  QoQ % 0.00% -1.67% 9.09% -6.78% -15.71% -6.67% -
  Horiz. % 78.67% 78.67% 80.00% 73.33% 78.67% 93.33% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS