Highlights

[MBMR] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     188.19%    YoY -     68.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,928,228 1,905,668 1,913,552 1,853,840 1,732,556 1,718,381 1,643,962 11.19%
  QoQ % 1.18% -0.41% 3.22% 7.00% 0.82% 4.53% -
  Horiz. % 117.29% 115.92% 116.40% 112.77% 105.39% 104.53% 100.00%
PBT 200,719 170,112 164,914 156,992 -148,501 72,161 84,886 77.21%
  QoQ % 17.99% 3.15% 5.05% 205.72% -305.79% -14.99% -
  Horiz. % 236.46% 200.40% 194.28% 184.94% -174.94% 85.01% 100.00%
Tax -11,699 -9,404 -9,788 -8,724 -7,521 -7,825 -6,682 45.12%
  QoQ % -24.40% 3.92% -12.20% -16.00% 3.89% -17.11% -
  Horiz. % 175.08% 140.74% 146.48% 130.56% 112.56% 117.11% 100.00%
NP 189,020 160,708 155,126 148,268 -156,022 64,336 78,204 79.81%
  QoQ % 17.62% 3.60% 4.63% 195.03% -342.51% -17.73% -
  Horiz. % 241.70% 205.50% 198.36% 189.59% -199.51% 82.27% 100.00%
NP to SH 165,548 140,624 134,726 131,260 -148,830 57,217 71,158 75.31%
  QoQ % 17.72% 4.38% 2.64% 188.19% -360.11% -19.59% -
  Horiz. % 232.65% 197.62% 189.33% 184.46% -209.15% 80.41% 100.00%
Tax Rate 5.83 % 5.53 % 5.94 % 5.56 % - % 10.84 % 7.87 % -18.08%
  QoQ % 5.42% -6.90% 6.83% 0.00% 0.00% 37.74% -
  Horiz. % 74.08% 70.27% 75.48% 70.65% 0.00% 137.74% 100.00%
Total Cost 1,739,208 1,744,960 1,758,426 1,705,572 1,888,578 1,654,045 1,565,758 7.23%
  QoQ % -0.33% -0.77% 3.10% -9.69% 14.18% 5.64% -
  Horiz. % 111.08% 111.45% 112.31% 108.93% 120.62% 105.64% 100.00%
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,453 15,635 23,453 - 11,726 7,817 11,726 58.54%
  QoQ % 50.00% -33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 200.00% 133.33% 200.00% 0.00% 100.00% 66.67% 100.00%
Div Payout % 14.17 % 11.12 % 17.41 % - % - % 13.66 % 16.48 % -9.55%
  QoQ % 27.43% -36.13% 0.00% 0.00% 0.00% -17.11% -
  Horiz. % 85.98% 67.48% 105.64% 0.00% 0.00% 82.89% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,885 390,885 390,885 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.80 % 8.43 % 8.11 % 8.00 % -9.01 % 3.74 % 4.76 % 61.62%
  QoQ % 16.25% 3.95% 1.37% 188.79% -340.91% -21.43% -
  Horiz. % 205.88% 177.10% 170.38% 168.07% -189.29% 78.57% 100.00%
ROE 10.48 % 9.27 % 9.02 % 9.00 % -10.35 % 3.51 % 4.37 % 78.88%
  QoQ % 13.05% 2.77% 0.22% 186.96% -394.87% -19.68% -
  Horiz. % 239.82% 212.13% 206.41% 205.95% -236.84% 80.32% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 493.29 487.52 489.54 474.26 443.24 439.61 420.57 11.19%
  QoQ % 1.18% -0.41% 3.22% 7.00% 0.83% 4.53% -
  Horiz. % 117.29% 115.92% 116.40% 112.77% 105.39% 104.53% 100.00%
EPS 42.35 35.97 34.46 33.60 -38.08 14.64 18.20 75.33%
  QoQ % 17.74% 4.38% 2.56% 188.24% -360.11% -19.56% -
  Horiz. % 232.69% 197.64% 189.34% 184.62% -209.23% 80.44% 100.00%
DPS 6.00 4.00 6.00 0.00 3.00 2.00 3.00 58.54%
  QoQ % 50.00% -33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 200.00% 133.33% 200.00% 0.00% 100.00% 66.67% 100.00%
NAPS 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 493.29 487.52 489.54 474.26 443.24 439.61 420.57 11.19%
  QoQ % 1.18% -0.41% 3.22% 7.00% 0.83% 4.53% -
  Horiz. % 117.29% 115.92% 116.40% 112.77% 105.39% 104.53% 100.00%
EPS 42.35 35.97 34.46 33.60 -38.07 14.64 18.20 75.33%
  QoQ % 17.74% 4.38% 2.56% 188.26% -360.04% -19.56% -
  Horiz. % 232.69% 197.64% 189.34% 184.62% -209.18% 80.44% 100.00%
DPS 6.00 4.00 6.00 0.00 3.00 2.00 3.00 58.54%
  QoQ % 50.00% -33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 200.00% 133.33% 200.00% 0.00% 100.00% 66.67% 100.00%
NAPS 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2000 2.0600 2.3800 2.4500 2.2000 2.0400 2.2500 -
P/RPS 0.45 0.42 0.49 0.52 0.50 0.46 0.53 -10.31%
  QoQ % 7.14% -14.29% -5.77% 4.00% 8.70% -13.21% -
  Horiz. % 84.91% 79.25% 92.45% 98.11% 94.34% 86.79% 100.00%
P/EPS 5.19 5.73 6.91 7.30 -5.78 13.94 12.36 -43.84%
  QoQ % -9.42% -17.08% -5.34% 226.30% -141.46% 12.78% -
  Horiz. % 41.99% 46.36% 55.91% 59.06% -46.76% 112.78% 100.00%
EY 19.25 17.46 14.48 13.71 -17.31 7.18 8.09 77.95%
  QoQ % 10.25% 20.58% 5.62% 179.20% -341.09% -11.25% -
  Horiz. % 237.95% 215.82% 178.99% 169.47% -213.97% 88.75% 100.00%
DY 2.73 1.94 2.52 0.00 1.36 0.98 1.33 61.30%
  QoQ % 40.72% -23.02% 0.00% 0.00% 38.78% -26.32% -
  Horiz. % 205.26% 145.86% 189.47% 0.00% 102.26% 73.68% 100.00%
P/NAPS 0.54 0.53 0.62 0.66 0.60 0.49 0.54 -
  QoQ % 1.89% -14.52% -6.06% 10.00% 22.45% -9.26% -
  Horiz. % 100.00% 98.15% 114.81% 122.22% 111.11% 90.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 28/08/18 - 22/02/18 22/11/17 23/08/17 -
Price 2.5900 1.8700 2.3200 2.3500 2.2900 2.1200 2.1800 -
P/RPS 0.53 0.38 0.47 0.50 0.52 0.48 0.52 1.27%
  QoQ % 39.47% -19.15% -6.00% -3.85% 8.33% -7.69% -
  Horiz. % 101.92% 73.08% 90.38% 96.15% 100.00% 92.31% 100.00%
P/EPS 6.12 5.20 6.73 7.00 -6.01 14.48 11.98 -36.02%
  QoQ % 17.69% -22.73% -3.86% 216.47% -141.51% 20.87% -
  Horiz. % 51.09% 43.41% 56.18% 58.43% -50.17% 120.87% 100.00%
EY 16.35 19.24 14.86 14.29 -16.63 6.90 8.35 56.32%
  QoQ % -15.02% 29.48% 3.99% 185.93% -341.01% -17.37% -
  Horiz. % 195.81% 230.42% 177.96% 171.14% -199.16% 82.63% 100.00%
DY 2.32 2.14 2.59 0.00 1.31 0.94 1.38 41.25%
  QoQ % 8.41% -17.37% 0.00% 0.00% 39.36% -31.88% -
  Horiz. % 168.12% 155.07% 187.68% 0.00% 94.93% 68.12% 100.00%
P/NAPS 0.64 0.48 0.61 0.63 0.62 0.51 0.52 14.80%
  QoQ % 33.33% -21.31% -3.17% 1.61% 21.57% -1.92% -
  Horiz. % 123.08% 92.31% 117.31% 121.15% 119.23% 98.08% 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.
 


 

240  285  525  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers