Highlights

[MBMR] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     50.24%    YoY -     -0.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 939,533 447,359 1,959,689 1,732,864 1,183,525 609,921 2,267,658 -44.51%
  QoQ % 110.02% -77.17% 13.09% 46.42% 94.05% -73.10% -
  Horiz. % 41.43% 19.73% 86.42% 76.42% 52.19% 26.90% 100.00%
PBT 64,498 27,965 155,323 149,200 99,279 46,763 197,318 -52.65%
  QoQ % 130.64% -82.00% 4.10% 50.28% 112.30% -76.30% -
  Horiz. % 32.69% 14.17% 78.72% 75.61% 50.31% 23.70% 100.00%
Tax -3,233 -1,185 -954 -14,370 -10,174 -5,085 -21,898 -72.16%
  QoQ % -172.83% -24.21% 93.36% -41.24% -100.08% 76.78% -
  Horiz. % 14.76% 5.41% 4.36% 65.62% 46.46% 23.22% 100.00%
NP 61,265 26,780 154,369 134,830 89,105 41,678 175,420 -50.50%
  QoQ % 128.77% -82.65% 14.49% 51.32% 113.79% -76.24% -
  Horiz. % 34.92% 15.27% 88.00% 76.86% 50.80% 23.76% 100.00%
NP to SH 54,665 23,421 138,480 105,031 69,907 32,751 136,442 -45.74%
  QoQ % 133.40% -83.09% 31.85% 50.24% 113.45% -76.00% -
  Horiz. % 40.06% 17.17% 101.49% 76.98% 51.24% 24.00% 100.00%
Tax Rate 5.01 % 4.24 % 0.61 % 9.63 % 10.25 % 10.87 % 11.10 % -41.25%
  QoQ % 18.16% 595.08% -93.67% -6.05% -5.70% -2.07% -
  Horiz. % 45.14% 38.20% 5.50% 86.76% 92.34% 97.93% 100.00%
Total Cost 878,268 420,579 1,805,320 1,598,034 1,094,420 568,243 2,092,238 -44.03%
  QoQ % 108.82% -76.70% 12.97% 46.02% 92.60% -72.84% -
  Horiz. % 41.98% 20.10% 86.29% 76.38% 52.31% 27.16% 100.00%
Net Worth 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 20.51%
  QoQ % 2.07% 1.17% 1.96% 1.65% 1.12% 22.14% -
  Horiz. % 132.19% 129.51% 128.01% 125.55% 123.51% 122.14% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,627 - 23,441 11,717 11,722 - 29,469 -34.56%
  QoQ % 0.00% 0.00% 100.05% -0.04% 0.00% 0.00% -
  Horiz. % 53.03% 0.00% 79.54% 39.76% 39.78% 0.00% 100.00%
Div Payout % 28.59 % - % 16.93 % 11.16 % 16.77 % - % 21.60 % 20.61%
  QoQ % 0.00% 0.00% 51.70% -33.45% 0.00% 0.00% -
  Horiz. % 132.36% 0.00% 78.38% 51.67% 77.64% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 20.51%
  QoQ % 2.07% 1.17% 1.96% 1.65% 1.12% 22.14% -
  Horiz. % 132.19% 129.51% 128.01% 125.55% 123.51% 122.14% 100.00%
NOSH 390,693 391,001 390,685 390,595 390,760 390,823 327,438 12.53%
  QoQ % -0.08% 0.08% 0.02% -0.04% -0.02% 19.36% -
  Horiz. % 119.32% 119.41% 119.32% 119.29% 119.34% 119.36% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.52 % 5.99 % 7.88 % 7.78 % 7.53 % 6.83 % 7.74 % -10.83%
  QoQ % 8.85% -23.98% 1.29% 3.32% 10.25% -11.76% -
  Horiz. % 84.24% 77.39% 101.81% 100.52% 97.29% 88.24% 100.00%
ROE 3.68 % 1.61 % 9.63 % 7.45 % 5.04 % 2.39 % 12.15 % -55.00%
  QoQ % 128.57% -83.28% 29.26% 47.82% 110.88% -80.33% -
  Horiz. % 30.29% 13.25% 79.26% 61.32% 41.48% 19.67% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 240.48 114.41 501.60 443.65 302.88 156.06 692.54 -50.69%
  QoQ % 110.19% -77.19% 13.06% 46.48% 94.08% -77.47% -
  Horiz. % 34.72% 16.52% 72.43% 64.06% 43.73% 22.53% 100.00%
EPS 13.99 5.99 35.45 26.88 17.89 8.38 38.34 -49.03%
  QoQ % 133.56% -83.10% 31.88% 50.25% 113.48% -78.14% -
  Horiz. % 36.49% 15.62% 92.46% 70.11% 46.66% 21.86% 100.00%
DPS 4.00 0.00 6.00 3.00 3.00 0.00 9.00 -41.85%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 0.00% 66.67% 33.33% 33.33% 0.00% 100.00%
NAPS 3.8000 3.7200 3.6800 3.6100 3.5500 3.5100 3.4300 7.09%
  QoQ % 2.15% 1.09% 1.94% 1.69% 1.14% 2.33% -
  Horiz. % 110.79% 108.45% 107.29% 105.25% 103.50% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 240.36 114.45 501.34 443.32 302.78 156.03 580.13 -44.51%
  QoQ % 110.01% -77.17% 13.09% 46.42% 94.05% -73.10% -
  Horiz. % 41.43% 19.73% 86.42% 76.42% 52.19% 26.90% 100.00%
EPS 13.98 5.99 35.43 26.87 17.88 8.38 34.91 -45.76%
  QoQ % 133.39% -83.09% 31.86% 50.28% 113.37% -76.00% -
  Horiz. % 40.05% 17.16% 101.49% 76.97% 51.22% 24.00% 100.00%
DPS 4.00 0.00 6.00 3.00 3.00 0.00 7.54 -34.54%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.05% 0.00% 79.58% 39.79% 39.79% 0.00% 100.00%
NAPS 3.7981 3.7211 3.6781 3.6073 3.5488 3.5094 2.8732 20.51%
  QoQ % 2.07% 1.17% 1.96% 1.65% 1.12% 22.14% -
  Horiz. % 132.19% 129.51% 128.01% 125.55% 123.51% 122.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.1000 3.2500 3.2100 3.6000 3.8300 3.4700 3.2100 -
P/RPS 1.29 2.84 0.64 0.81 1.26 2.22 0.46 99.24%
  QoQ % -54.58% 343.75% -20.99% -35.71% -43.24% 382.61% -
  Horiz. % 280.43% 617.39% 139.13% 176.09% 273.91% 482.61% 100.00%
P/EPS 22.16 54.26 9.06 13.39 21.41 41.41 7.70 102.72%
  QoQ % -59.16% 498.90% -32.34% -37.46% -48.30% 437.79% -
  Horiz. % 287.79% 704.68% 117.66% 173.90% 278.05% 537.79% 100.00%
EY 4.51 1.84 11.04 7.47 4.67 2.41 12.98 -50.67%
  QoQ % 145.11% -83.33% 47.79% 59.96% 93.78% -81.43% -
  Horiz. % 34.75% 14.18% 85.05% 57.55% 35.98% 18.57% 100.00%
DY 1.29 0.00 1.87 0.83 0.78 0.00 2.80 -40.43%
  QoQ % 0.00% 0.00% 125.30% 6.41% 0.00% 0.00% -
  Horiz. % 46.07% 0.00% 66.79% 29.64% 27.86% 0.00% 100.00%
P/NAPS 0.82 0.87 0.87 1.00 1.08 0.99 0.94 -8.73%
  QoQ % -5.75% 0.00% -13.00% -7.41% 9.09% 5.32% -
  Horiz. % 87.23% 92.55% 92.55% 106.38% 114.89% 105.32% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 -
Price 2.8800 3.1700 3.4500 3.5800 3.6700 4.0600 3.3100 -
P/RPS 1.20 2.77 0.69 0.81 1.21 2.60 0.48 84.51%
  QoQ % -56.68% 301.45% -14.81% -33.06% -53.46% 441.67% -
  Horiz. % 250.00% 577.08% 143.75% 168.75% 252.08% 541.67% 100.00%
P/EPS 20.58 52.92 9.73 13.31 20.51 48.45 7.94 89.02%
  QoQ % -61.11% 443.88% -26.90% -35.10% -57.67% 510.20% -
  Horiz. % 259.19% 666.50% 122.54% 167.63% 258.31% 610.20% 100.00%
EY 4.86 1.89 10.27 7.51 4.87 2.06 12.59 -47.08%
  QoQ % 157.14% -81.60% 36.75% 54.21% 136.41% -83.64% -
  Horiz. % 38.60% 15.01% 81.57% 59.65% 38.68% 16.36% 100.00%
DY 1.39 0.00 1.74 0.84 0.82 0.00 2.72 -36.16%
  QoQ % 0.00% 0.00% 107.14% 2.44% 0.00% 0.00% -
  Horiz. % 51.10% 0.00% 63.97% 30.88% 30.15% 0.00% 100.00%
P/NAPS 0.76 0.85 0.94 0.99 1.03 1.16 0.97 -15.05%
  QoQ % -10.59% -9.57% -5.05% -3.88% -11.21% 19.59% -
  Horiz. % 78.35% 87.63% 96.91% 102.06% 106.19% 119.59% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers