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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers