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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers