Highlights

[MBMR] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     39.11%    YoY -     -18.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,377,338 966,154 591,741 1,774,144 1,362,619 939,533 447,359 111.49%
  QoQ % 42.56% 63.27% -66.65% 30.20% 45.03% 110.02% -
  Horiz. % 307.88% 215.97% 132.27% 396.58% 304.59% 210.02% 100.00%
PBT 111,565 99,111 65,180 132,183 92,422 64,498 27,965 151.33%
  QoQ % 12.57% 52.06% -50.69% 43.02% 43.29% 130.64% -
  Horiz. % 398.95% 354.41% 233.08% 472.67% 330.49% 230.64% 100.00%
Tax -17,749 -16,581 -15,191 -8,558 -2,970 -3,233 -1,185 506.63%
  QoQ % -7.04% -9.15% -77.51% -188.15% 8.13% -172.83% -
  Horiz. % 1,497.81% 1,399.24% 1,281.94% 722.19% 250.63% 272.83% 100.00%
NP 93,816 82,530 49,989 123,625 89,452 61,265 26,780 130.49%
  QoQ % 13.68% 65.10% -59.56% 38.20% 46.01% 128.77% -
  Horiz. % 350.32% 308.18% 186.67% 461.63% 334.03% 228.77% 100.00%
NP to SH 72,989 64,366 35,140 112,222 80,672 54,665 23,421 113.21%
  QoQ % 13.40% 83.17% -68.69% 39.11% 47.58% 133.40% -
  Horiz. % 311.64% 274.82% 150.04% 479.15% 344.44% 233.40% 100.00%
Tax Rate 15.91 % 16.73 % 23.31 % 6.47 % 3.21 % 5.01 % 4.24 % 141.28%
  QoQ % -4.90% -28.23% 260.28% 101.56% -35.93% 18.16% -
  Horiz. % 375.24% 394.58% 549.76% 152.59% 75.71% 118.16% 100.00%
Total Cost 1,283,522 883,624 541,752 1,650,519 1,273,167 878,268 420,579 110.25%
  QoQ % 45.26% 63.10% -67.18% 29.64% 44.96% 108.82% -
  Horiz. % 305.18% 210.10% 128.81% 392.44% 302.72% 208.82% 100.00%
Net Worth 1,590,284 1,610,127 1,579,240 1,523,695 1,496,725 1,484,634 1,454,526 6.12%
  QoQ % -1.23% 1.96% 3.65% 1.80% 0.81% 2.07% -
  Horiz. % 109.33% 110.70% 108.57% 104.76% 102.90% 102.07% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 42,980 27,356 - 31,255 27,355 15,627 - -
  QoQ % 57.11% 0.00% 0.00% 14.26% 75.04% 0.00% -
  Horiz. % 275.03% 175.05% 0.00% 200.00% 175.04% 100.00% -
Div Payout % 58.89 % 42.50 % - % 27.85 % 33.91 % 28.59 % - % -
  QoQ % 38.56% 0.00% 0.00% -17.87% 18.61% 0.00% -
  Horiz. % 205.98% 148.65% 0.00% 97.41% 118.61% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,590,284 1,610,127 1,579,240 1,523,695 1,496,725 1,484,634 1,454,526 6.12%
  QoQ % -1.23% 1.96% 3.65% 1.80% 0.81% 2.07% -
  Horiz. % 109.33% 110.70% 108.57% 104.76% 102.90% 102.07% 100.00%
NOSH 390,733 390,807 390,901 390,691 390,789 390,693 391,001 -0.05%
  QoQ % -0.02% -0.02% 0.05% -0.03% 0.02% -0.08% -
  Horiz. % 99.93% 99.95% 99.97% 99.92% 99.95% 99.92% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.81 % 8.54 % 8.45 % 6.97 % 6.56 % 6.52 % 5.99 % 8.92%
  QoQ % -20.26% 1.07% 21.23% 6.25% 0.61% 8.85% -
  Horiz. % 113.69% 142.57% 141.07% 116.36% 109.52% 108.85% 100.00%
ROE 4.59 % 4.00 % 2.23 % 7.37 % 5.39 % 3.68 % 1.61 % 100.93%
  QoQ % 14.75% 79.37% -69.74% 36.73% 46.47% 128.57% -
  Horiz. % 285.09% 248.45% 138.51% 457.76% 334.78% 228.57% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 352.50 247.22 151.38 454.10 348.68 240.48 114.41 111.59%
  QoQ % 42.59% 63.31% -66.66% 30.23% 44.99% 110.19% -
  Horiz. % 308.10% 216.08% 132.31% 396.91% 304.76% 210.19% 100.00%
EPS 18.68 16.47 8.99 28.72 20.65 13.99 5.99 113.30%
  QoQ % 13.42% 83.20% -68.70% 39.08% 47.61% 133.56% -
  Horiz. % 311.85% 274.96% 150.08% 479.47% 344.74% 233.56% 100.00%
DPS 11.00 7.00 0.00 8.00 7.00 4.00 0.00 -
  QoQ % 57.14% 0.00% 0.00% 14.29% 75.00% 0.00% -
  Horiz. % 275.00% 175.00% 0.00% 200.00% 175.00% 100.00% -
NAPS 4.0700 4.1200 4.0400 3.9000 3.8300 3.8000 3.7200 6.17%
  QoQ % -1.21% 1.98% 3.59% 1.83% 0.79% 2.15% -
  Horiz. % 109.41% 110.75% 108.60% 104.84% 102.96% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 352.36 247.17 151.38 453.88 348.60 240.36 114.45 111.49%
  QoQ % 42.56% 63.28% -66.65% 30.20% 45.03% 110.01% -
  Horiz. % 307.87% 215.96% 132.27% 396.57% 304.59% 210.01% 100.00%
EPS 18.67 16.47 8.99 28.71 20.64 13.98 5.99 113.23%
  QoQ % 13.36% 83.20% -68.69% 39.10% 47.64% 133.39% -
  Horiz. % 311.69% 274.96% 150.08% 479.30% 344.57% 233.39% 100.00%
DPS 11.00 7.00 0.00 8.00 7.00 4.00 0.00 -
  QoQ % 57.14% 0.00% 0.00% 14.29% 75.00% 0.00% -
  Horiz. % 275.00% 175.00% 0.00% 200.00% 175.00% 100.00% -
NAPS 4.0684 4.1192 4.0401 3.8980 3.8290 3.7981 3.7211 6.12%
  QoQ % -1.23% 1.96% 3.65% 1.80% 0.81% 2.07% -
  Horiz. % 109.33% 110.70% 108.57% 104.75% 102.90% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.8900 3.4800 3.2900 2.9000 2.8500 3.1000 3.2500 -
P/RPS 0.82 1.41 2.17 0.64 0.82 1.29 2.84 -56.28%
  QoQ % -41.84% -35.02% 239.06% -21.95% -36.43% -54.58% -
  Horiz. % 28.87% 49.65% 76.41% 22.54% 28.87% 45.42% 100.00%
P/EPS 15.47 21.13 36.60 10.10 13.81 22.16 54.26 -56.65%
  QoQ % -26.79% -42.27% 262.38% -26.86% -37.68% -59.16% -
  Horiz. % 28.51% 38.94% 67.45% 18.61% 25.45% 40.84% 100.00%
EY 6.46 4.73 2.73 9.90 7.24 4.51 1.84 130.82%
  QoQ % 36.58% 73.26% -72.42% 36.74% 60.53% 145.11% -
  Horiz. % 351.09% 257.07% 148.37% 538.04% 393.48% 245.11% 100.00%
DY 3.81 2.01 0.00 2.76 2.46 1.29 0.00 -
  QoQ % 89.55% 0.00% 0.00% 12.20% 90.70% 0.00% -
  Horiz. % 295.35% 155.81% 0.00% 213.95% 190.70% 100.00% -
P/NAPS 0.71 0.84 0.81 0.74 0.74 0.82 0.87 -12.66%
  QoQ % -15.48% 3.70% 9.46% 0.00% -9.76% -5.75% -
  Horiz. % 81.61% 96.55% 93.10% 85.06% 85.06% 94.25% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 25/05/15 27/02/15 18/11/14 19/08/14 20/05/14 -
Price 2.8300 3.0900 3.4500 3.3400 2.8200 2.8800 3.1700 -
P/RPS 0.80 1.25 2.28 0.74 0.81 1.20 2.77 -56.27%
  QoQ % -36.00% -45.18% 208.11% -8.64% -32.50% -56.68% -
  Horiz. % 28.88% 45.13% 82.31% 26.71% 29.24% 43.32% 100.00%
P/EPS 15.15 18.76 38.38 11.63 13.66 20.58 52.92 -56.53%
  QoQ % -19.24% -51.12% 230.01% -14.86% -33.62% -61.11% -
  Horiz. % 28.63% 35.45% 72.52% 21.98% 25.81% 38.89% 100.00%
EY 6.60 5.33 2.61 8.60 7.32 4.86 1.89 130.00%
  QoQ % 23.83% 104.21% -69.65% 17.49% 50.62% 157.14% -
  Horiz. % 349.21% 282.01% 138.10% 455.03% 387.30% 257.14% 100.00%
DY 3.89 2.27 0.00 2.40 2.48 1.39 0.00 -
  QoQ % 71.37% 0.00% 0.00% -3.23% 78.42% 0.00% -
  Horiz. % 279.86% 163.31% 0.00% 172.66% 178.42% 100.00% -
P/NAPS 0.70 0.75 0.85 0.86 0.74 0.76 0.85 -12.13%
  QoQ % -6.67% -11.76% -1.16% 16.22% -2.63% -10.59% -
  Horiz. % 82.35% 88.24% 100.00% 101.18% 87.06% 89.41% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers