Highlights

[MBMR] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     57.23%    YoY -     -19.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 821,981 418,072 1,670,204 1,232,976 801,036 373,936 1,816,663 -41.09%
  QoQ % 96.61% -74.97% 35.46% 53.92% 114.22% -79.42% -
  Horiz. % 45.25% 23.01% 91.94% 67.87% 44.09% 20.58% 100.00%
PBT 42,443 22,622 82,756 71,621 45,540 21,941 122,987 -50.83%
  QoQ % 87.62% -72.66% 15.55% 57.27% 107.56% -82.16% -
  Horiz. % 34.51% 18.39% 67.29% 58.23% 37.03% 17.84% 100.00%
Tax -3,341 -1,609 -6,864 -5,142 -3,138 -1,084 -19,653 -69.35%
  QoQ % -107.64% 76.56% -33.49% -63.86% -189.48% 94.48% -
  Horiz. % 17.00% 8.19% 34.93% 26.16% 15.97% 5.52% 100.00%
NP 39,102 21,013 75,892 66,479 42,402 20,857 103,334 -47.71%
  QoQ % 86.08% -72.31% 14.16% 56.78% 103.30% -79.82% -
  Horiz. % 37.84% 20.34% 73.44% 64.33% 41.03% 20.18% 100.00%
NP to SH 35,579 19,425 66,070 58,504 37,210 18,397 80,398 -41.96%
  QoQ % 83.16% -70.60% 12.93% 57.23% 102.26% -77.12% -
  Horiz. % 44.25% 24.16% 82.18% 72.77% 46.28% 22.88% 100.00%
Tax Rate 7.87 % 7.11 % 8.29 % 7.18 % 6.89 % 4.94 % 15.98 % -37.66%
  QoQ % 10.69% -14.23% 15.46% 4.21% 39.47% -69.09% -
  Horiz. % 49.25% 44.49% 51.88% 44.93% 43.12% 30.91% 100.00%
Total Cost 782,879 397,059 1,594,312 1,166,497 758,634 353,079 1,713,329 -40.70%
  QoQ % 97.17% -75.10% 36.68% 53.76% 114.86% -79.39% -
  Horiz. % 45.69% 23.17% 93.05% 68.08% 44.28% 20.61% 100.00%
Net Worth 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1.34%
  QoQ % 1.22% 0.31% 0.43% 0.73% 1.06% -1.73% -
  Horiz. % 102.01% 100.78% 100.47% 100.04% 99.32% 98.27% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,863 - 23,435 11,724 11,725 - 27,346 -64.21%
  QoQ % 0.00% 0.00% 99.89% -0.01% 0.00% 0.00% -
  Horiz. % 21.44% 0.00% 85.70% 42.87% 42.88% 0.00% 100.00%
Div Payout % 16.48 % - % 35.47 % 20.04 % 31.51 % - % 34.01 % -38.33%
  QoQ % 0.00% 0.00% 77.00% -36.40% 0.00% 0.00% -
  Horiz. % 48.46% 0.00% 104.29% 58.92% 92.65% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1.34%
  QoQ % 1.22% 0.31% 0.43% 0.73% 1.06% -1.73% -
  Horiz. % 102.01% 100.78% 100.47% 100.04% 99.32% 98.27% 100.00%
NOSH 390,885 390,845 390,598 390,808 390,861 390,594 390,660 0.04%
  QoQ % 0.01% 0.06% -0.05% -0.01% 0.07% -0.02% -
  Horiz. % 100.06% 100.05% 99.98% 100.04% 100.05% 99.98% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.76 % 5.03 % 4.54 % 5.39 % 5.29 % 5.58 % 5.69 % -11.23%
  QoQ % -5.37% 10.79% -15.77% 1.89% -5.20% -1.93% -
  Horiz. % 83.66% 88.40% 79.79% 94.73% 92.97% 98.07% 100.00%
ROE 2.18 % 1.21 % 4.12 % 3.66 % 2.34 % 1.17 % 5.03 % -42.76%
  QoQ % 80.17% -70.63% 12.57% 56.41% 100.00% -76.74% -
  Horiz. % 43.34% 24.06% 81.91% 72.76% 46.52% 23.26% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 210.29 106.97 427.60 315.49 204.94 95.74 465.02 -41.11%
  QoQ % 96.59% -74.98% 35.54% 53.94% 114.06% -79.41% -
  Horiz. % 45.22% 23.00% 91.95% 67.84% 44.07% 20.59% 100.00%
EPS 9.10 4.97 16.91 14.97 9.52 4.71 20.58 -41.99%
  QoQ % 83.10% -70.61% 12.96% 57.25% 102.12% -77.11% -
  Horiz. % 44.22% 24.15% 82.17% 72.74% 46.26% 22.89% 100.00%
DPS 1.50 0.00 6.00 3.00 3.00 0.00 7.00 -64.22%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.43% 0.00% 85.71% 42.86% 42.86% 0.00% 100.00%
NAPS 4.1700 4.1200 4.1100 4.0900 4.0600 4.0200 4.0900 1.30%
  QoQ % 1.21% 0.24% 0.49% 0.74% 1.00% -1.71% -
  Horiz. % 101.96% 100.73% 100.49% 100.00% 99.27% 98.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 210.29 106.95 427.28 315.43 204.93 95.66 464.75 -41.09%
  QoQ % 96.62% -74.97% 35.46% 53.92% 114.23% -79.42% -
  Horiz. % 45.25% 23.01% 91.94% 67.87% 44.09% 20.58% 100.00%
EPS 9.10 4.97 16.90 14.97 9.52 4.71 20.57 -41.97%
  QoQ % 83.10% -70.59% 12.89% 57.25% 102.12% -77.10% -
  Horiz. % 44.24% 24.16% 82.16% 72.78% 46.28% 22.90% 100.00%
DPS 1.50 0.00 6.00 3.00 3.00 0.00 7.00 -64.22%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.43% 0.00% 85.71% 42.86% 42.86% 0.00% 100.00%
NAPS 4.1700 4.1196 4.1070 4.0892 4.0597 4.0170 4.0876 1.34%
  QoQ % 1.22% 0.31% 0.44% 0.73% 1.06% -1.73% -
  Horiz. % 102.02% 100.78% 100.47% 100.04% 99.32% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.2500 2.5200 2.1400 2.5000 2.0100 2.2000 2.4000 -
P/RPS 1.07 2.36 0.50 0.79 0.98 2.30 0.52 61.85%
  QoQ % -54.66% 372.00% -36.71% -19.39% -57.39% 342.31% -
  Horiz. % 205.77% 453.85% 96.15% 151.92% 188.46% 442.31% 100.00%
P/EPS 24.72 50.70 12.65 16.70 21.11 46.71 11.66 65.11%
  QoQ % -51.24% 300.79% -24.25% -20.89% -54.81% 300.60% -
  Horiz. % 212.01% 434.82% 108.49% 143.22% 181.05% 400.60% 100.00%
EY 4.05 1.97 7.90 5.99 4.74 2.14 8.58 -39.40%
  QoQ % 105.58% -75.06% 31.89% 26.37% 121.50% -75.06% -
  Horiz. % 47.20% 22.96% 92.07% 69.81% 55.24% 24.94% 100.00%
DY 0.67 0.00 2.80 1.20 1.49 0.00 2.92 -62.55%
  QoQ % 0.00% 0.00% 133.33% -19.46% 0.00% 0.00% -
  Horiz. % 22.95% 0.00% 95.89% 41.10% 51.03% 0.00% 100.00%
P/NAPS 0.54 0.61 0.52 0.61 0.50 0.55 0.59 -5.74%
  QoQ % -11.48% 17.31% -14.75% 22.00% -9.09% -6.78% -
  Horiz. % 91.53% 103.39% 88.14% 103.39% 84.75% 93.22% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 -
Price 2.1800 2.4200 2.4200 2.4300 2.4400 2.2000 2.4300 -
P/RPS 1.04 2.26 0.57 0.77 1.19 2.30 0.52 58.81%
  QoQ % -53.98% 296.49% -25.97% -35.29% -48.26% 342.31% -
  Horiz. % 200.00% 434.62% 109.62% 148.08% 228.85% 442.31% 100.00%
P/EPS 23.95 48.69 14.31 16.23 25.63 46.71 11.81 60.28%
  QoQ % -50.81% 240.25% -11.83% -36.68% -45.13% 295.51% -
  Horiz. % 202.79% 412.28% 121.17% 137.43% 217.02% 395.51% 100.00%
EY 4.18 2.05 6.99 6.16 3.90 2.14 8.47 -37.58%
  QoQ % 103.90% -70.67% 13.47% 57.95% 82.24% -74.73% -
  Horiz. % 49.35% 24.20% 82.53% 72.73% 46.04% 25.27% 100.00%
DY 0.69 0.00 2.48 1.23 1.23 0.00 2.88 -61.46%
  QoQ % 0.00% 0.00% 101.63% 0.00% 0.00% 0.00% -
  Horiz. % 23.96% 0.00% 86.11% 42.71% 42.71% 0.00% 100.00%
P/NAPS 0.52 0.59 0.59 0.59 0.60 0.55 0.59 -8.08%
  QoQ % -11.86% 0.00% 0.00% -1.67% 9.09% -6.78% -
  Horiz. % 88.14% 100.00% 100.00% 100.00% 101.69% 93.22% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers