Highlights

[MBMR] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     102.26%    YoY -     -42.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 418,072 1,670,204 1,232,976 801,036 373,936 1,816,663 1,377,338 -54.80%
  QoQ % -74.97% 35.46% 53.92% 114.22% -79.42% 31.90% -
  Horiz. % 30.35% 121.26% 89.52% 58.16% 27.15% 131.90% 100.00%
PBT 22,622 82,756 71,621 45,540 21,941 122,987 111,565 -65.45%
  QoQ % -72.66% 15.55% 57.27% 107.56% -82.16% 10.24% -
  Horiz. % 20.28% 74.18% 64.20% 40.82% 19.67% 110.24% 100.00%
Tax -1,609 -6,864 -5,142 -3,138 -1,084 -19,653 -17,749 -79.79%
  QoQ % 76.56% -33.49% -63.86% -189.48% 94.48% -10.73% -
  Horiz. % 9.07% 38.67% 28.97% 17.68% 6.11% 110.73% 100.00%
NP 21,013 75,892 66,479 42,402 20,857 103,334 93,816 -63.09%
  QoQ % -72.31% 14.16% 56.78% 103.30% -79.82% 10.15% -
  Horiz. % 22.40% 80.89% 70.86% 45.20% 22.23% 110.15% 100.00%
NP to SH 19,425 66,070 58,504 37,210 18,397 80,398 72,989 -58.59%
  QoQ % -70.60% 12.93% 57.23% 102.26% -77.12% 10.15% -
  Horiz. % 26.61% 90.52% 80.15% 50.98% 25.21% 110.15% 100.00%
Tax Rate 7.11 % 8.29 % 7.18 % 6.89 % 4.94 % 15.98 % 15.91 % -41.52%
  QoQ % -14.23% 15.46% 4.21% 39.47% -69.09% 0.44% -
  Horiz. % 44.69% 52.11% 45.13% 43.31% 31.05% 100.44% 100.00%
Total Cost 397,059 1,594,312 1,166,497 758,634 353,079 1,713,329 1,283,522 -54.23%
  QoQ % -75.10% 36.68% 53.76% 114.86% -79.39% 33.49% -
  Horiz. % 30.94% 124.21% 90.88% 59.11% 27.51% 133.49% 100.00%
Net Worth 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1,590,284 0.84%
  QoQ % 0.31% 0.43% 0.73% 1.06% -1.73% 0.47% -
  Horiz. % 101.26% 100.95% 100.51% 99.79% 98.74% 100.47% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 23,435 11,724 11,725 - 27,346 42,980 -
  QoQ % 0.00% 99.89% -0.01% 0.00% 0.00% -36.38% -
  Horiz. % 0.00% 54.53% 27.28% 27.28% 0.00% 63.62% 100.00%
Div Payout % - % 35.47 % 20.04 % 31.51 % - % 34.01 % 58.89 % -
  QoQ % 0.00% 77.00% -36.40% 0.00% 0.00% -42.25% -
  Horiz. % 0.00% 60.23% 34.03% 53.51% 0.00% 57.75% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1,590,284 0.84%
  QoQ % 0.31% 0.43% 0.73% 1.06% -1.73% 0.47% -
  Horiz. % 101.26% 100.95% 100.51% 99.79% 98.74% 100.47% 100.00%
NOSH 390,845 390,598 390,808 390,861 390,594 390,660 390,733 0.02%
  QoQ % 0.06% -0.05% -0.01% 0.07% -0.02% -0.02% -
  Horiz. % 100.03% 99.97% 100.02% 100.03% 99.96% 99.98% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.03 % 4.54 % 5.39 % 5.29 % 5.58 % 5.69 % 6.81 % -18.27%
  QoQ % 10.79% -15.77% 1.89% -5.20% -1.93% -16.45% -
  Horiz. % 73.86% 66.67% 79.15% 77.68% 81.94% 83.55% 100.00%
ROE 1.21 % 4.12 % 3.66 % 2.34 % 1.17 % 5.03 % 4.59 % -58.85%
  QoQ % -70.63% 12.57% 56.41% 100.00% -76.74% 9.59% -
  Horiz. % 26.36% 89.76% 79.74% 50.98% 25.49% 109.59% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.97 427.60 315.49 204.94 95.74 465.02 352.50 -54.81%
  QoQ % -74.98% 35.54% 53.94% 114.06% -79.41% 31.92% -
  Horiz. % 30.35% 121.30% 89.50% 58.14% 27.16% 131.92% 100.00%
EPS 4.97 16.91 14.97 9.52 4.71 20.58 18.68 -58.60%
  QoQ % -70.61% 12.96% 57.25% 102.12% -77.11% 10.17% -
  Horiz. % 26.61% 90.52% 80.14% 50.96% 25.21% 110.17% 100.00%
DPS 0.00 6.00 3.00 3.00 0.00 7.00 11.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% -36.36% -
  Horiz. % 0.00% 54.55% 27.27% 27.27% 0.00% 63.64% 100.00%
NAPS 4.1200 4.1100 4.0900 4.0600 4.0200 4.0900 4.0700 0.82%
  QoQ % 0.24% 0.49% 0.74% 1.00% -1.71% 0.49% -
  Horiz. % 101.23% 100.98% 100.49% 99.75% 98.77% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.95 427.28 315.43 204.93 95.66 464.75 352.36 -54.80%
  QoQ % -74.97% 35.46% 53.92% 114.23% -79.42% 31.90% -
  Horiz. % 30.35% 121.26% 89.52% 58.16% 27.15% 131.90% 100.00%
EPS 4.97 16.90 14.97 9.52 4.71 20.57 18.67 -58.58%
  QoQ % -70.59% 12.89% 57.25% 102.12% -77.10% 10.18% -
  Horiz. % 26.62% 90.52% 80.18% 50.99% 25.23% 110.18% 100.00%
DPS 0.00 6.00 3.00 3.00 0.00 7.00 11.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% -36.36% -
  Horiz. % 0.00% 54.55% 27.27% 27.27% 0.00% 63.64% 100.00%
NAPS 4.1196 4.1070 4.0892 4.0597 4.0170 4.0876 4.0684 0.84%
  QoQ % 0.31% 0.44% 0.73% 1.06% -1.73% 0.47% -
  Horiz. % 101.26% 100.95% 100.51% 99.79% 98.74% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.5200 2.1400 2.5000 2.0100 2.2000 2.4000 2.8900 -
P/RPS 2.36 0.50 0.79 0.98 2.30 0.52 0.82 102.20%
  QoQ % 372.00% -36.71% -19.39% -57.39% 342.31% -36.59% -
  Horiz. % 287.80% 60.98% 96.34% 119.51% 280.49% 63.41% 100.00%
P/EPS 50.70 12.65 16.70 21.11 46.71 11.66 15.47 120.48%
  QoQ % 300.79% -24.25% -20.89% -54.81% 300.60% -24.63% -
  Horiz. % 327.73% 81.77% 107.95% 136.46% 301.94% 75.37% 100.00%
EY 1.97 7.90 5.99 4.74 2.14 8.58 6.46 -54.66%
  QoQ % -75.06% 31.89% 26.37% 121.50% -75.06% 32.82% -
  Horiz. % 30.50% 122.29% 92.72% 73.37% 33.13% 132.82% 100.00%
DY 0.00 2.80 1.20 1.49 0.00 2.92 3.81 -
  QoQ % 0.00% 133.33% -19.46% 0.00% 0.00% -23.36% -
  Horiz. % 0.00% 73.49% 31.50% 39.11% 0.00% 76.64% 100.00%
P/NAPS 0.61 0.52 0.61 0.50 0.55 0.59 0.71 -9.62%
  QoQ % 17.31% -14.75% 22.00% -9.09% -6.78% -16.90% -
  Horiz. % 85.92% 73.24% 85.92% 70.42% 77.46% 83.10% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 18/11/15 -
Price 2.4200 2.4200 2.4300 2.4400 2.2000 2.4300 2.8300 -
P/RPS 2.26 0.57 0.77 1.19 2.30 0.52 0.80 99.71%
  QoQ % 296.49% -25.97% -35.29% -48.26% 342.31% -35.00% -
  Horiz. % 282.50% 71.25% 96.25% 148.75% 287.50% 65.00% 100.00%
P/EPS 48.69 14.31 16.23 25.63 46.71 11.81 15.15 117.63%
  QoQ % 240.25% -11.83% -36.68% -45.13% 295.51% -22.05% -
  Horiz. % 321.39% 94.46% 107.13% 169.17% 308.32% 77.95% 100.00%
EY 2.05 6.99 6.16 3.90 2.14 8.47 6.60 -54.10%
  QoQ % -70.67% 13.47% 57.95% 82.24% -74.73% 28.33% -
  Horiz. % 31.06% 105.91% 93.33% 59.09% 32.42% 128.33% 100.00%
DY 0.00 2.48 1.23 1.23 0.00 2.88 3.89 -
  QoQ % 0.00% 101.63% 0.00% 0.00% 0.00% -25.96% -
  Horiz. % 0.00% 63.75% 31.62% 31.62% 0.00% 74.04% 100.00%
P/NAPS 0.59 0.59 0.59 0.60 0.55 0.59 0.70 -10.76%
  QoQ % 0.00% 0.00% -1.67% 9.09% -6.78% -15.71% -
  Horiz. % 84.29% 84.29% 84.29% 85.71% 78.57% 84.29% 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.
 


 

238  295  562  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H8E 0.29+0.015 
 HSI-C7E 0.21-0.02 
 KNM 0.39+0.015 
 MNC 0.100.00 
 HSI-H6S 0.16+0.015 
 VSOLAR 0.095-0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers