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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
3. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers