Highlights

[MBMR] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     13.40%    YoY -     -9.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 801,036 373,936 1,816,663 1,377,338 966,154 591,741 1,774,144 -41.17%
  QoQ % 114.22% -79.42% 31.90% 42.56% 63.27% -66.65% -
  Horiz. % 45.15% 21.08% 102.40% 77.63% 54.46% 33.35% 100.00%
PBT 45,540 21,941 122,987 111,565 99,111 65,180 132,183 -50.89%
  QoQ % 107.56% -82.16% 10.24% 12.57% 52.06% -50.69% -
  Horiz. % 34.45% 16.60% 93.04% 84.40% 74.98% 49.31% 100.00%
Tax -3,138 -1,084 -19,653 -17,749 -16,581 -15,191 -8,558 -48.80%
  QoQ % -189.48% 94.48% -10.73% -7.04% -9.15% -77.51% -
  Horiz. % 36.67% 12.67% 229.64% 207.40% 193.75% 177.51% 100.00%
NP 42,402 20,857 103,334 93,816 82,530 49,989 123,625 -51.03%
  QoQ % 103.30% -79.82% 10.15% 13.68% 65.10% -59.56% -
  Horiz. % 34.30% 16.87% 83.59% 75.89% 66.76% 40.44% 100.00%
NP to SH 37,210 18,397 80,398 72,989 64,366 35,140 112,222 -52.13%
  QoQ % 102.26% -77.12% 10.15% 13.40% 83.17% -68.69% -
  Horiz. % 33.16% 16.39% 71.64% 65.04% 57.36% 31.31% 100.00%
Tax Rate 6.89 % 4.94 % 15.98 % 15.91 % 16.73 % 23.31 % 6.47 % 4.29%
  QoQ % 39.47% -69.09% 0.44% -4.90% -28.23% 260.28% -
  Horiz. % 106.49% 76.35% 246.99% 245.90% 258.58% 360.28% 100.00%
Total Cost 758,634 353,079 1,713,329 1,283,522 883,624 541,752 1,650,519 -40.47%
  QoQ % 114.86% -79.39% 33.49% 45.26% 63.10% -67.18% -
  Horiz. % 45.96% 21.39% 103.81% 77.76% 53.54% 32.82% 100.00%
Net Worth 1,586,896 1,570,189 1,597,802 1,590,284 1,610,127 1,579,240 1,523,695 2.75%
  QoQ % 1.06% -1.73% 0.47% -1.23% 1.96% 3.65% -
  Horiz. % 104.15% 103.05% 104.86% 104.37% 105.67% 103.65% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 11,725 - 27,346 42,980 27,356 - 31,255 -48.01%
  QoQ % 0.00% 0.00% -36.38% 57.11% 0.00% 0.00% -
  Horiz. % 37.52% 0.00% 87.49% 137.51% 87.53% 0.00% 100.00%
Div Payout % 31.51 % - % 34.01 % 58.89 % 42.50 % - % 27.85 % 8.59%
  QoQ % 0.00% 0.00% -42.25% 38.56% 0.00% 0.00% -
  Horiz. % 113.14% 0.00% 122.12% 211.45% 152.60% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,586,896 1,570,189 1,597,802 1,590,284 1,610,127 1,579,240 1,523,695 2.75%
  QoQ % 1.06% -1.73% 0.47% -1.23% 1.96% 3.65% -
  Horiz. % 104.15% 103.05% 104.86% 104.37% 105.67% 103.65% 100.00%
NOSH 390,861 390,594 390,660 390,733 390,807 390,901 390,691 0.03%
  QoQ % 0.07% -0.02% -0.02% -0.02% -0.02% 0.05% -
  Horiz. % 100.04% 99.98% 99.99% 100.01% 100.03% 100.05% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.29 % 5.58 % 5.69 % 6.81 % 8.54 % 8.45 % 6.97 % -16.81%
  QoQ % -5.20% -1.93% -16.45% -20.26% 1.07% 21.23% -
  Horiz. % 75.90% 80.06% 81.64% 97.70% 122.53% 121.23% 100.00%
ROE 2.34 % 1.17 % 5.03 % 4.59 % 4.00 % 2.23 % 7.37 % -53.49%
  QoQ % 100.00% -76.74% 9.59% 14.75% 79.37% -69.74% -
  Horiz. % 31.75% 15.88% 68.25% 62.28% 54.27% 30.26% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 204.94 95.74 465.02 352.50 247.22 151.38 454.10 -41.19%
  QoQ % 114.06% -79.41% 31.92% 42.59% 63.31% -66.66% -
  Horiz. % 45.13% 21.08% 102.40% 77.63% 54.44% 33.34% 100.00%
EPS 9.52 4.71 20.58 18.68 16.47 8.99 28.72 -52.14%
  QoQ % 102.12% -77.11% 10.17% 13.42% 83.20% -68.70% -
  Horiz. % 33.15% 16.40% 71.66% 65.04% 57.35% 31.30% 100.00%
DPS 3.00 0.00 7.00 11.00 7.00 0.00 8.00 -48.03%
  QoQ % 0.00% 0.00% -36.36% 57.14% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 87.50% 137.50% 87.50% 0.00% 100.00%
NAPS 4.0600 4.0200 4.0900 4.0700 4.1200 4.0400 3.9000 2.72%
  QoQ % 1.00% -1.71% 0.49% -1.21% 1.98% 3.59% -
  Horiz. % 104.10% 103.08% 104.87% 104.36% 105.64% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 204.93 95.66 464.75 352.36 247.17 151.38 453.88 -41.17%
  QoQ % 114.23% -79.42% 31.90% 42.56% 63.28% -66.65% -
  Horiz. % 45.15% 21.08% 102.39% 77.63% 54.46% 33.35% 100.00%
EPS 9.52 4.71 20.57 18.67 16.47 8.99 28.71 -52.12%
  QoQ % 102.12% -77.10% 10.18% 13.36% 83.20% -68.69% -
  Horiz. % 33.16% 16.41% 71.65% 65.03% 57.37% 31.31% 100.00%
DPS 3.00 0.00 7.00 11.00 7.00 0.00 8.00 -48.03%
  QoQ % 0.00% 0.00% -36.36% 57.14% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 87.50% 137.50% 87.50% 0.00% 100.00%
NAPS 4.0597 4.0170 4.0876 4.0684 4.1192 4.0401 3.8980 2.75%
  QoQ % 1.06% -1.73% 0.47% -1.23% 1.96% 3.65% -
  Horiz. % 104.15% 103.05% 104.86% 104.37% 105.67% 103.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.0100 2.2000 2.4000 2.8900 3.4800 3.2900 2.9000 -
P/RPS 0.98 2.30 0.52 0.82 1.41 2.17 0.64 32.89%
  QoQ % -57.39% 342.31% -36.59% -41.84% -35.02% 239.06% -
  Horiz. % 153.13% 359.38% 81.25% 128.12% 220.31% 339.06% 100.00%
P/EPS 21.11 46.71 11.66 15.47 21.13 36.60 10.10 63.55%
  QoQ % -54.81% 300.60% -24.63% -26.79% -42.27% 262.38% -
  Horiz. % 209.01% 462.48% 115.45% 153.17% 209.21% 362.38% 100.00%
EY 4.74 2.14 8.58 6.46 4.73 2.73 9.90 -38.83%
  QoQ % 121.50% -75.06% 32.82% 36.58% 73.26% -72.42% -
  Horiz. % 47.88% 21.62% 86.67% 65.25% 47.78% 27.58% 100.00%
DY 1.49 0.00 2.92 3.81 2.01 0.00 2.76 -33.72%
  QoQ % 0.00% 0.00% -23.36% 89.55% 0.00% 0.00% -
  Horiz. % 53.99% 0.00% 105.80% 138.04% 72.83% 0.00% 100.00%
P/NAPS 0.50 0.55 0.59 0.71 0.84 0.81 0.74 -23.02%
  QoQ % -9.09% -6.78% -16.90% -15.48% 3.70% 9.46% -
  Horiz. % 67.57% 74.32% 79.73% 95.95% 113.51% 109.46% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 18/05/16 24/02/16 18/11/15 19/08/15 25/05/15 27/02/15 -
Price 2.4400 2.2000 2.4300 2.8300 3.0900 3.4500 3.3400 -
P/RPS 1.19 2.30 0.52 0.80 1.25 2.28 0.74 37.30%
  QoQ % -48.26% 342.31% -35.00% -36.00% -45.18% 208.11% -
  Horiz. % 160.81% 310.81% 70.27% 108.11% 168.92% 308.11% 100.00%
P/EPS 25.63 46.71 11.81 15.15 18.76 38.38 11.63 69.43%
  QoQ % -45.13% 295.51% -22.05% -19.24% -51.12% 230.01% -
  Horiz. % 220.38% 401.63% 101.55% 130.27% 161.31% 330.01% 100.00%
EY 3.90 2.14 8.47 6.60 5.33 2.61 8.60 -41.00%
  QoQ % 82.24% -74.73% 28.33% 23.83% 104.21% -69.65% -
  Horiz. % 45.35% 24.88% 98.49% 76.74% 61.98% 30.35% 100.00%
DY 1.23 0.00 2.88 3.89 2.27 0.00 2.40 -35.98%
  QoQ % 0.00% 0.00% -25.96% 71.37% 0.00% 0.00% -
  Horiz. % 51.25% 0.00% 120.00% 162.08% 94.58% 0.00% 100.00%
P/NAPS 0.60 0.55 0.59 0.70 0.75 0.85 0.86 -21.35%
  QoQ % 9.09% -6.78% -15.71% -6.67% -11.76% -1.16% -
  Horiz. % 69.77% 63.95% 68.60% 81.40% 87.21% 98.84% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 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。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers