Highlights

[MBMR] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     20.61%    YoY -     -26.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 956,776 463,460 1,732,556 1,288,786 821,981 418,072 1,670,204 -31.10%
  QoQ % 106.44% -73.25% 34.43% 56.79% 96.61% -74.97% -
  Horiz. % 57.28% 27.75% 103.73% 77.16% 49.21% 25.03% 100.00%
PBT 82,457 39,248 -148,501 54,121 42,443 22,622 82,756 -0.24%
  QoQ % 110.09% 126.43% -374.39% 27.51% 87.62% -72.66% -
  Horiz. % 99.64% 47.43% -179.44% 65.40% 51.29% 27.34% 100.00%
Tax -4,894 -2,181 -7,521 -5,869 -3,341 -1,609 -6,864 -20.24%
  QoQ % -124.39% 71.00% -28.15% -75.67% -107.64% 76.56% -
  Horiz. % 71.30% 31.77% 109.57% 85.50% 48.67% 23.44% 100.00%
NP 77,563 37,067 -156,022 48,252 39,102 21,013 75,892 1.47%
  QoQ % 109.25% 123.76% -423.35% 23.40% 86.08% -72.31% -
  Horiz. % 102.20% 48.84% -205.58% 63.58% 51.52% 27.69% 100.00%
NP to SH 67,363 32,815 -148,830 42,913 35,579 19,425 66,070 1.30%
  QoQ % 105.28% 122.05% -446.82% 20.61% 83.16% -70.60% -
  Horiz. % 101.96% 49.67% -225.26% 64.95% 53.85% 29.40% 100.00%
Tax Rate 5.94 % 5.56 % - % 10.84 % 7.87 % 7.11 % 8.29 % -19.98%
  QoQ % 6.83% 0.00% 0.00% 37.74% 10.69% -14.23% -
  Horiz. % 71.65% 67.07% 0.00% 130.76% 94.93% 85.77% 100.00%
Total Cost 879,213 426,393 1,888,578 1,240,534 782,879 397,059 1,594,312 -32.83%
  QoQ % 106.20% -77.42% 52.24% 58.46% 97.17% -75.10% -
  Horiz. % 55.15% 26.74% 118.46% 77.81% 49.10% 24.90% 100.00%
Net Worth 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 -4.73%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.31% -
  Horiz. % 93.01% 90.82% 89.60% 101.53% 101.53% 100.31% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,726 - 11,726 5,863 5,863 - 23,435 -37.05%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.04% 0.00% 50.04% 25.02% 25.02% 0.00% 100.00%
Div Payout % 17.41 % - % - % 13.66 % 16.48 % - % 35.47 % -37.86%
  QoQ % 0.00% 0.00% 0.00% -17.11% 0.00% 0.00% -
  Horiz. % 49.08% 0.00% 0.00% 38.51% 46.46% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 -4.73%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.31% -
  Horiz. % 93.01% 90.82% 89.60% 101.53% 101.53% 100.31% 100.00%
NOSH 390,887 390,887 390,885 390,885 390,885 390,845 390,598 0.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.01% 0.06% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.06% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.11 % 8.00 % -9.01 % 3.74 % 4.76 % 5.03 % 4.54 % 47.38%
  QoQ % 1.37% 188.79% -340.91% -21.43% -5.37% 10.79% -
  Horiz. % 178.63% 176.21% -198.46% 82.38% 104.85% 110.79% 100.00%
ROE 4.51 % 2.25 % -10.35 % 2.63 % 2.18 % 1.21 % 4.12 % 6.23%
  QoQ % 100.44% 121.74% -493.54% 20.64% 80.17% -70.63% -
  Horiz. % 109.47% 54.61% -251.21% 63.83% 52.91% 29.37% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 244.77 118.57 443.24 329.71 210.29 106.97 427.60 -31.13%
  QoQ % 106.44% -73.25% 34.43% 56.79% 96.59% -74.98% -
  Horiz. % 57.24% 27.73% 103.66% 77.11% 49.18% 25.02% 100.00%
EPS 17.23 8.40 -38.08 10.98 9.10 4.97 16.91 1.26%
  QoQ % 105.12% 122.06% -446.81% 20.66% 83.10% -70.61% -
  Horiz. % 101.89% 49.67% -225.19% 64.93% 53.81% 29.39% 100.00%
DPS 3.00 0.00 3.00 1.50 1.50 0.00 6.00 -37.08%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 25.00% 25.00% 0.00% 100.00%
NAPS 3.8200 3.7300 3.6800 4.1700 4.1700 4.1200 4.1100 -4.77%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.21% 0.24% -
  Horiz. % 92.94% 90.75% 89.54% 101.46% 101.46% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 244.77 118.57 443.24 329.71 210.29 106.95 427.28 -31.09%
  QoQ % 106.44% -73.25% 34.43% 56.79% 96.62% -74.97% -
  Horiz. % 57.29% 27.75% 103.74% 77.16% 49.22% 25.03% 100.00%
EPS 17.23 8.40 -38.07 10.98 9.10 4.97 16.90 1.30%
  QoQ % 105.12% 122.06% -446.72% 20.66% 83.10% -70.59% -
  Horiz. % 101.95% 49.70% -225.27% 64.97% 53.85% 29.41% 100.00%
DPS 3.00 0.00 3.00 1.50 1.50 0.00 6.00 -37.08%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 25.00% 25.00% 0.00% 100.00%
NAPS 3.8200 3.7300 3.6800 4.1700 4.1700 4.1196 4.1070 -4.73%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.31% -
  Horiz. % 93.01% 90.82% 89.60% 101.53% 101.53% 100.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.3800 2.4500 2.2000 2.0400 2.2500 2.5200 2.1400 -
P/RPS 0.97 2.07 0.50 0.62 1.07 2.36 0.50 55.74%
  QoQ % -53.14% 314.00% -19.35% -42.06% -54.66% 372.00% -
  Horiz. % 194.00% 414.00% 100.00% 124.00% 214.00% 472.00% 100.00%
P/EPS 13.81 29.18 -5.78 18.58 24.72 50.70 12.65 6.04%
  QoQ % -52.67% 604.84% -131.11% -24.84% -51.24% 300.79% -
  Horiz. % 109.17% 230.67% -45.69% 146.88% 195.42% 400.79% 100.00%
EY 7.24 3.43 -17.31 5.38 4.05 1.97 7.90 -5.67%
  QoQ % 111.08% 119.82% -421.75% 32.84% 105.58% -75.06% -
  Horiz. % 91.65% 43.42% -219.11% 68.10% 51.27% 24.94% 100.00%
DY 1.26 0.00 1.36 0.74 0.67 0.00 2.80 -41.36%
  QoQ % 0.00% 0.00% 83.78% 10.45% 0.00% 0.00% -
  Horiz. % 45.00% 0.00% 48.57% 26.43% 23.93% 0.00% 100.00%
P/NAPS 0.62 0.66 0.60 0.49 0.54 0.61 0.52 12.48%
  QoQ % -6.06% 10.00% 22.45% -9.26% -11.48% 17.31% -
  Horiz. % 119.23% 126.92% 115.38% 94.23% 103.85% 117.31% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 - 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 -
Price 2.3200 2.3500 2.2900 2.1200 2.1800 2.4200 2.4200 -
P/RPS 0.95 1.98 0.52 0.64 1.04 2.26 0.57 40.70%
  QoQ % -52.02% 280.77% -18.75% -38.46% -53.98% 296.49% -
  Horiz. % 166.67% 347.37% 91.23% 112.28% 182.46% 396.49% 100.00%
P/EPS 13.46 27.99 -6.01 19.31 23.95 48.69 14.31 -4.01%
  QoQ % -51.91% 565.72% -131.12% -19.37% -50.81% 240.25% -
  Horiz. % 94.06% 195.60% -42.00% 134.94% 167.37% 340.25% 100.00%
EY 7.43 3.57 -16.63 5.18 4.18 2.05 6.99 4.17%
  QoQ % 108.12% 121.47% -421.04% 23.92% 103.90% -70.67% -
  Horiz. % 106.29% 51.07% -237.91% 74.11% 59.80% 29.33% 100.00%
DY 1.29 0.00 1.31 0.71 0.69 0.00 2.48 -35.40%
  QoQ % 0.00% 0.00% 84.51% 2.90% 0.00% 0.00% -
  Horiz. % 52.02% 0.00% 52.82% 28.63% 27.82% 0.00% 100.00%
P/NAPS 0.61 0.63 0.62 0.51 0.52 0.59 0.59 2.25%
  QoQ % -3.17% 1.61% 21.57% -1.92% -11.86% 0.00% -
  Horiz. % 103.39% 106.78% 105.08% 86.44% 88.14% 100.00% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers