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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers