Highlights

[MBMR] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     31.85%    YoY -     1.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,362,619 939,533 447,359 1,959,689 1,732,864 1,183,525 609,921 70.81%
  QoQ % 45.03% 110.02% -77.17% 13.09% 46.42% 94.05% -
  Horiz. % 223.41% 154.04% 73.35% 321.30% 284.11% 194.05% 100.00%
PBT 92,422 64,498 27,965 155,323 149,200 99,279 46,763 57.42%
  QoQ % 43.29% 130.64% -82.00% 4.10% 50.28% 112.30% -
  Horiz. % 197.64% 137.93% 59.80% 332.15% 319.06% 212.30% 100.00%
Tax -2,970 -3,233 -1,185 -954 -14,370 -10,174 -5,085 -30.10%
  QoQ % 8.13% -172.83% -24.21% 93.36% -41.24% -100.08% -
  Horiz. % 58.41% 63.58% 23.30% 18.76% 282.60% 200.08% 100.00%
NP 89,452 61,265 26,780 154,369 134,830 89,105 41,678 66.31%
  QoQ % 46.01% 128.77% -82.65% 14.49% 51.32% 113.79% -
  Horiz. % 214.63% 147.00% 64.25% 370.38% 323.50% 213.79% 100.00%
NP to SH 80,672 54,665 23,421 138,480 105,031 69,907 32,751 82.29%
  QoQ % 47.58% 133.40% -83.09% 31.85% 50.24% 113.45% -
  Horiz. % 246.32% 166.91% 71.51% 422.83% 320.70% 213.45% 100.00%
Tax Rate 3.21 % 5.01 % 4.24 % 0.61 % 9.63 % 10.25 % 10.87 % -55.62%
  QoQ % -35.93% 18.16% 595.08% -93.67% -6.05% -5.70% -
  Horiz. % 29.53% 46.09% 39.01% 5.61% 88.59% 94.30% 100.00%
Total Cost 1,273,167 878,268 420,579 1,805,320 1,598,034 1,094,420 568,243 71.14%
  QoQ % 44.96% 108.82% -76.70% 12.97% 46.02% 92.60% -
  Horiz. % 224.05% 154.56% 74.01% 317.70% 281.22% 192.60% 100.00%
Net Worth 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 5.98%
  QoQ % 0.81% 2.07% 1.17% 1.96% 1.65% 1.12% -
  Horiz. % 109.11% 108.23% 106.03% 104.81% 102.79% 101.12% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 27,355 15,627 - 23,441 11,717 11,722 - -
  QoQ % 75.04% 0.00% 0.00% 100.05% -0.04% 0.00% -
  Horiz. % 233.35% 133.31% 0.00% 199.96% 99.96% 100.00% -
Div Payout % 33.91 % 28.59 % - % 16.93 % 11.16 % 16.77 % - % -
  QoQ % 18.61% 0.00% 0.00% 51.70% -33.45% 0.00% -
  Horiz. % 202.21% 170.48% 0.00% 100.95% 66.55% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 5.98%
  QoQ % 0.81% 2.07% 1.17% 1.96% 1.65% 1.12% -
  Horiz. % 109.11% 108.23% 106.03% 104.81% 102.79% 101.12% 100.00%
NOSH 390,789 390,693 391,001 390,685 390,595 390,760 390,823 -0.01%
  QoQ % 0.02% -0.08% 0.08% 0.02% -0.04% -0.02% -
  Horiz. % 99.99% 99.97% 100.05% 99.96% 99.94% 99.98% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.56 % 6.52 % 5.99 % 7.88 % 7.78 % 7.53 % 6.83 % -2.65%
  QoQ % 0.61% 8.85% -23.98% 1.29% 3.32% 10.25% -
  Horiz. % 96.05% 95.46% 87.70% 115.37% 113.91% 110.25% 100.00%
ROE 5.39 % 3.68 % 1.61 % 9.63 % 7.45 % 5.04 % 2.39 % 71.89%
  QoQ % 46.47% 128.57% -83.28% 29.26% 47.82% 110.88% -
  Horiz. % 225.52% 153.97% 67.36% 402.93% 311.72% 210.88% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 348.68 240.48 114.41 501.60 443.65 302.88 156.06 70.82%
  QoQ % 44.99% 110.19% -77.19% 13.06% 46.48% 94.08% -
  Horiz. % 223.43% 154.09% 73.31% 321.41% 284.28% 194.08% 100.00%
EPS 20.65 13.99 5.99 35.45 26.88 17.89 8.38 82.34%
  QoQ % 47.61% 133.56% -83.10% 31.88% 50.25% 113.48% -
  Horiz. % 246.42% 166.95% 71.48% 423.03% 320.76% 213.48% 100.00%
DPS 7.00 4.00 0.00 6.00 3.00 3.00 0.00 -
  QoQ % 75.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 233.33% 133.33% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.8300 3.8000 3.7200 3.6800 3.6100 3.5500 3.5100 5.98%
  QoQ % 0.79% 2.15% 1.09% 1.94% 1.69% 1.14% -
  Horiz. % 109.12% 108.26% 105.98% 104.84% 102.85% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 348.60 240.36 114.45 501.34 443.32 302.78 156.03 70.82%
  QoQ % 45.03% 110.01% -77.17% 13.09% 46.42% 94.05% -
  Horiz. % 223.42% 154.05% 73.35% 321.31% 284.12% 194.05% 100.00%
EPS 20.64 13.98 5.99 35.43 26.87 17.88 8.38 82.28%
  QoQ % 47.64% 133.39% -83.09% 31.86% 50.28% 113.37% -
  Horiz. % 246.30% 166.83% 71.48% 422.79% 320.64% 213.37% 100.00%
DPS 7.00 4.00 0.00 6.00 3.00 3.00 0.00 -
  QoQ % 75.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 233.33% 133.33% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.8290 3.7981 3.7211 3.6781 3.6073 3.5488 3.5094 5.98%
  QoQ % 0.81% 2.07% 1.17% 1.96% 1.65% 1.12% -
  Horiz. % 109.11% 108.23% 106.03% 104.81% 102.79% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.8500 3.1000 3.2500 3.2100 3.6000 3.8300 3.4700 -
P/RPS 0.82 1.29 2.84 0.64 0.81 1.26 2.22 -48.49%
  QoQ % -36.43% -54.58% 343.75% -20.99% -35.71% -43.24% -
  Horiz. % 36.94% 58.11% 127.93% 28.83% 36.49% 56.76% 100.00%
P/EPS 13.81 22.16 54.26 9.06 13.39 21.41 41.41 -51.88%
  QoQ % -37.68% -59.16% 498.90% -32.34% -37.46% -48.30% -
  Horiz. % 33.35% 53.51% 131.03% 21.88% 32.34% 51.70% 100.00%
EY 7.24 4.51 1.84 11.04 7.47 4.67 2.41 108.06%
  QoQ % 60.53% 145.11% -83.33% 47.79% 59.96% 93.78% -
  Horiz. % 300.41% 187.14% 76.35% 458.09% 309.96% 193.78% 100.00%
DY 2.46 1.29 0.00 1.87 0.83 0.78 0.00 -
  QoQ % 90.70% 0.00% 0.00% 125.30% 6.41% 0.00% -
  Horiz. % 315.38% 165.38% 0.00% 239.74% 106.41% 100.00% -
P/NAPS 0.74 0.82 0.87 0.87 1.00 1.08 0.99 -17.62%
  QoQ % -9.76% -5.75% 0.00% -13.00% -7.41% 9.09% -
  Horiz. % 74.75% 82.83% 87.88% 87.88% 101.01% 109.09% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 -
Price 2.8200 2.8800 3.1700 3.4500 3.5800 3.6700 4.0600 -
P/RPS 0.81 1.20 2.77 0.69 0.81 1.21 2.60 -54.01%
  QoQ % -32.50% -56.68% 301.45% -14.81% -33.06% -53.46% -
  Horiz. % 31.15% 46.15% 106.54% 26.54% 31.15% 46.54% 100.00%
P/EPS 13.66 20.58 52.92 9.73 13.31 20.51 48.45 -56.97%
  QoQ % -33.62% -61.11% 443.88% -26.90% -35.10% -57.67% -
  Horiz. % 28.19% 42.48% 109.23% 20.08% 27.47% 42.33% 100.00%
EY 7.32 4.86 1.89 10.27 7.51 4.87 2.06 132.68%
  QoQ % 50.62% 157.14% -81.60% 36.75% 54.21% 136.41% -
  Horiz. % 355.34% 235.92% 91.75% 498.54% 364.56% 236.41% 100.00%
DY 2.48 1.39 0.00 1.74 0.84 0.82 0.00 -
  QoQ % 78.42% 0.00% 0.00% 107.14% 2.44% 0.00% -
  Horiz. % 302.44% 169.51% 0.00% 212.20% 102.44% 100.00% -
P/NAPS 0.74 0.76 0.85 0.94 0.99 1.03 1.16 -25.87%
  QoQ % -2.63% -10.59% -9.57% -5.05% -3.88% -11.21% -
  Horiz. % 63.79% 65.52% 73.28% 81.03% 85.34% 88.79% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS