Highlights

[MBMR] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     113.45%    YoY -     -0.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 447,359 1,959,689 1,732,864 1,183,525 609,921 2,267,658 1,742,899 -59.65%
  QoQ % -77.17% 13.09% 46.42% 94.05% -73.10% 30.11% -
  Horiz. % 25.67% 112.44% 99.42% 67.91% 34.99% 130.11% 100.00%
PBT 27,965 155,323 149,200 99,279 46,763 197,318 150,412 -67.46%
  QoQ % -82.00% 4.10% 50.28% 112.30% -76.30% 31.19% -
  Horiz. % 18.59% 103.27% 99.19% 66.00% 31.09% 131.19% 100.00%
Tax -1,185 -954 -14,370 -10,174 -5,085 -21,898 -13,165 -79.94%
  QoQ % -24.21% 93.36% -41.24% -100.08% 76.78% -66.33% -
  Horiz. % 9.00% 7.25% 109.15% 77.28% 38.63% 166.33% 100.00%
NP 26,780 154,369 134,830 89,105 41,678 175,420 137,247 -66.39%
  QoQ % -82.65% 14.49% 51.32% 113.79% -76.24% 27.81% -
  Horiz. % 19.51% 112.48% 98.24% 64.92% 30.37% 127.81% 100.00%
NP to SH 23,421 138,480 105,031 69,907 32,751 136,442 105,940 -63.47%
  QoQ % -83.09% 31.85% 50.24% 113.45% -76.00% 28.79% -
  Horiz. % 22.11% 130.72% 99.14% 65.99% 30.91% 128.79% 100.00%
Tax Rate 4.24 % 0.61 % 9.63 % 10.25 % 10.87 % 11.10 % 8.75 % -38.33%
  QoQ % 595.08% -93.67% -6.05% -5.70% -2.07% 26.86% -
  Horiz. % 48.46% 6.97% 110.06% 117.14% 124.23% 126.86% 100.00%
Total Cost 420,579 1,805,320 1,598,034 1,094,420 568,243 2,092,238 1,605,652 -59.10%
  QoQ % -76.70% 12.97% 46.02% 92.60% -72.84% 30.30% -
  Horiz. % 26.19% 112.44% 99.53% 68.16% 35.39% 130.30% 100.00%
Net Worth 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 26.25%
  QoQ % 1.17% 1.96% 1.65% 1.12% 22.14% 9.50% -
  Horiz. % 141.81% 140.17% 137.47% 135.24% 133.74% 109.50% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 23,441 11,717 11,722 - 29,469 9,185 -
  QoQ % 0.00% 100.05% -0.04% 0.00% 0.00% 220.82% -
  Horiz. % 0.00% 255.20% 127.57% 127.62% 0.00% 320.82% 100.00%
Div Payout % - % 16.93 % 11.16 % 16.77 % - % 21.60 % 8.67 % -
  QoQ % 0.00% 51.70% -33.45% 0.00% 0.00% 149.13% -
  Horiz. % 0.00% 195.27% 128.72% 193.43% 0.00% 249.13% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 26.25%
  QoQ % 1.17% 1.96% 1.65% 1.12% 22.14% 9.50% -
  Horiz. % 141.81% 140.17% 137.47% 135.24% 133.74% 109.50% 100.00%
NOSH 391,001 390,685 390,595 390,760 390,823 327,438 306,184 17.72%
  QoQ % 0.08% 0.02% -0.04% -0.02% 19.36% 6.94% -
  Horiz. % 127.70% 127.60% 127.57% 127.62% 127.64% 106.94% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.99 % 7.88 % 7.78 % 7.53 % 6.83 % 7.74 % 7.87 % -16.65%
  QoQ % -23.98% 1.29% 3.32% 10.25% -11.76% -1.65% -
  Horiz. % 76.11% 100.13% 98.86% 95.68% 86.79% 98.35% 100.00%
ROE 1.61 % 9.63 % 7.45 % 5.04 % 2.39 % 12.15 % 10.33 % -71.07%
  QoQ % -83.28% 29.26% 47.82% 110.88% -80.33% 17.62% -
  Horiz. % 15.59% 93.22% 72.12% 48.79% 23.14% 117.62% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.41 501.60 443.65 302.88 156.06 692.54 569.23 -65.72%
  QoQ % -77.19% 13.06% 46.48% 94.08% -77.47% 21.66% -
  Horiz. % 20.10% 88.12% 77.94% 53.21% 27.42% 121.66% 100.00%
EPS 5.99 35.45 26.88 17.89 8.38 38.34 34.60 -68.97%
  QoQ % -83.10% 31.88% 50.25% 113.48% -78.14% 10.81% -
  Horiz. % 17.31% 102.46% 77.69% 51.71% 24.22% 110.81% 100.00%
DPS 0.00 6.00 3.00 3.00 0.00 9.00 3.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 300.00% 100.00%
NAPS 3.7200 3.6800 3.6100 3.5500 3.5100 3.4300 3.3500 7.24%
  QoQ % 1.09% 1.94% 1.69% 1.14% 2.33% 2.39% -
  Horiz. % 111.04% 109.85% 107.76% 105.97% 104.78% 102.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.45 501.34 443.32 302.78 156.03 580.13 445.88 -59.64%
  QoQ % -77.17% 13.09% 46.42% 94.05% -73.10% 30.11% -
  Horiz. % 25.67% 112.44% 99.43% 67.91% 34.99% 130.11% 100.00%
EPS 5.99 35.43 26.87 17.88 8.38 34.91 27.10 -63.48%
  QoQ % -83.09% 31.86% 50.28% 113.37% -76.00% 28.82% -
  Horiz. % 22.10% 130.74% 99.15% 65.98% 30.92% 128.82% 100.00%
DPS 0.00 6.00 3.00 3.00 0.00 7.54 2.35 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 220.85% -
  Horiz. % 0.00% 255.32% 127.66% 127.66% 0.00% 320.85% 100.00%
NAPS 3.7211 3.6781 3.6073 3.5488 3.5094 2.8732 2.6241 26.25%
  QoQ % 1.17% 1.96% 1.65% 1.12% 22.14% 9.49% -
  Horiz. % 141.80% 140.17% 137.47% 135.24% 133.74% 109.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.2500 3.2100 3.6000 3.8300 3.4700 3.2100 3.3600 -
P/RPS 2.84 0.64 0.81 1.26 2.22 0.46 0.59 185.36%
  QoQ % 343.75% -20.99% -35.71% -43.24% 382.61% -22.03% -
  Horiz. % 481.36% 108.47% 137.29% 213.56% 376.27% 77.97% 100.00%
P/EPS 54.26 9.06 13.39 21.41 41.41 7.70 9.71 215.23%
  QoQ % 498.90% -32.34% -37.46% -48.30% 437.79% -20.70% -
  Horiz. % 558.81% 93.31% 137.90% 220.49% 426.47% 79.30% 100.00%
EY 1.84 11.04 7.47 4.67 2.41 12.98 10.30 -68.31%
  QoQ % -83.33% 47.79% 59.96% 93.78% -81.43% 26.02% -
  Horiz. % 17.86% 107.18% 72.52% 45.34% 23.40% 126.02% 100.00%
DY 0.00 1.87 0.83 0.78 0.00 2.80 0.89 -
  QoQ % 0.00% 125.30% 6.41% 0.00% 0.00% 214.61% -
  Horiz. % 0.00% 210.11% 93.26% 87.64% 0.00% 314.61% 100.00%
P/NAPS 0.87 0.87 1.00 1.08 0.99 0.94 1.00 -8.87%
  QoQ % 0.00% -13.00% -7.41% 9.09% 5.32% -6.00% -
  Horiz. % 87.00% 87.00% 100.00% 108.00% 99.00% 94.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 -
Price 3.1700 3.4500 3.5800 3.6700 4.0600 3.3100 3.3800 -
P/RPS 2.77 0.69 0.81 1.21 2.60 0.48 0.59 180.65%
  QoQ % 301.45% -14.81% -33.06% -53.46% 441.67% -18.64% -
  Horiz. % 469.49% 116.95% 137.29% 205.08% 440.68% 81.36% 100.00%
P/EPS 52.92 9.73 13.31 20.51 48.45 7.94 9.77 208.74%
  QoQ % 443.88% -26.90% -35.10% -57.67% 510.20% -18.73% -
  Horiz. % 541.66% 99.59% 136.23% 209.93% 495.91% 81.27% 100.00%
EY 1.89 10.27 7.51 4.87 2.06 12.59 10.24 -67.62%
  QoQ % -81.60% 36.75% 54.21% 136.41% -83.64% 22.95% -
  Horiz. % 18.46% 100.29% 73.34% 47.56% 20.12% 122.95% 100.00%
DY 0.00 1.74 0.84 0.82 0.00 2.72 0.89 -
  QoQ % 0.00% 107.14% 2.44% 0.00% 0.00% 205.62% -
  Horiz. % 0.00% 195.51% 94.38% 92.13% 0.00% 305.62% 100.00%
P/NAPS 0.85 0.94 0.99 1.03 1.16 0.97 1.01 -10.87%
  QoQ % -9.57% -5.05% -3.88% -11.21% 19.59% -3.96% -
  Horiz. % 84.16% 93.07% 98.02% 101.98% 114.85% 96.04% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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