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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS