Highlights

[MBMR] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     12.93%    YoY -     -17.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,288,786 821,981 418,072 1,670,204 1,232,976 801,036 373,936 128.00%
  QoQ % 56.79% 96.61% -74.97% 35.46% 53.92% 114.22% -
  Horiz. % 344.65% 219.82% 111.80% 446.66% 329.73% 214.22% 100.00%
PBT 54,121 42,443 22,622 82,756 71,621 45,540 21,941 82.46%
  QoQ % 27.51% 87.62% -72.66% 15.55% 57.27% 107.56% -
  Horiz. % 246.67% 193.44% 103.10% 377.18% 326.43% 207.56% 100.00%
Tax -5,869 -3,341 -1,609 -6,864 -5,142 -3,138 -1,084 208.02%
  QoQ % -75.67% -107.64% 76.56% -33.49% -63.86% -189.48% -
  Horiz. % 541.42% 308.21% 148.43% 633.21% 474.35% 289.48% 100.00%
NP 48,252 39,102 21,013 75,892 66,479 42,402 20,857 74.83%
  QoQ % 23.40% 86.08% -72.31% 14.16% 56.78% 103.30% -
  Horiz. % 231.35% 187.48% 100.75% 363.87% 318.74% 203.30% 100.00%
NP to SH 42,913 35,579 19,425 66,070 58,504 37,210 18,397 75.79%
  QoQ % 20.61% 83.16% -70.60% 12.93% 57.23% 102.26% -
  Horiz. % 233.26% 193.40% 105.59% 359.13% 318.01% 202.26% 100.00%
Tax Rate 10.84 % 7.87 % 7.11 % 8.29 % 7.18 % 6.89 % 4.94 % 68.78%
  QoQ % 37.74% 10.69% -14.23% 15.46% 4.21% 39.47% -
  Horiz. % 219.43% 159.31% 143.93% 167.81% 145.34% 139.47% 100.00%
Total Cost 1,240,534 782,879 397,059 1,594,312 1,166,497 758,634 353,079 130.94%
  QoQ % 58.46% 97.17% -75.10% 36.68% 53.76% 114.86% -
  Horiz. % 351.35% 221.73% 112.46% 451.55% 330.38% 214.86% 100.00%
Net Worth 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 2.52%
  QoQ % 0.00% 1.22% 0.31% 0.43% 0.73% 1.06% -
  Horiz. % 103.81% 103.81% 102.55% 102.24% 101.80% 101.06% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,863 5,863 - 23,435 11,724 11,725 - -
  QoQ % 0.00% 0.00% 0.00% 99.89% -0.01% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 199.87% 99.99% 100.00% -
Div Payout % 13.66 % 16.48 % - % 35.47 % 20.04 % 31.51 % - % -
  QoQ % -17.11% 0.00% 0.00% 77.00% -36.40% 0.00% -
  Horiz. % 43.35% 52.30% 0.00% 112.57% 63.60% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 1,570,189 2.52%
  QoQ % 0.00% 1.22% 0.31% 0.43% 0.73% 1.06% -
  Horiz. % 103.81% 103.81% 102.55% 102.24% 101.80% 101.06% 100.00%
NOSH 390,885 390,885 390,845 390,598 390,808 390,861 390,594 0.05%
  QoQ % 0.00% 0.01% 0.06% -0.05% -0.01% 0.07% -
  Horiz. % 100.07% 100.07% 100.06% 100.00% 100.05% 100.07% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.74 % 4.76 % 5.03 % 4.54 % 5.39 % 5.29 % 5.58 % -23.39%
  QoQ % -21.43% -5.37% 10.79% -15.77% 1.89% -5.20% -
  Horiz. % 67.03% 85.30% 90.14% 81.36% 96.59% 94.80% 100.00%
ROE 2.63 % 2.18 % 1.21 % 4.12 % 3.66 % 2.34 % 1.17 % 71.51%
  QoQ % 20.64% 80.17% -70.63% 12.57% 56.41% 100.00% -
  Horiz. % 224.79% 186.32% 103.42% 352.14% 312.82% 200.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 329.71 210.29 106.97 427.60 315.49 204.94 95.74 127.88%
  QoQ % 56.79% 96.59% -74.98% 35.54% 53.94% 114.06% -
  Horiz. % 344.38% 219.65% 111.73% 446.63% 329.53% 214.06% 100.00%
EPS 10.98 9.10 4.97 16.91 14.97 9.52 4.71 75.72%
  QoQ % 20.66% 83.10% -70.61% 12.96% 57.25% 102.12% -
  Horiz. % 233.12% 193.21% 105.52% 359.02% 317.83% 202.12% 100.00%
DPS 1.50 1.50 0.00 6.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 4.1700 4.1700 4.1200 4.1100 4.0900 4.0600 4.0200 2.47%
  QoQ % 0.00% 1.21% 0.24% 0.49% 0.74% 1.00% -
  Horiz. % 103.73% 103.73% 102.49% 102.24% 101.74% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 329.71 210.29 106.95 427.28 315.43 204.93 95.66 128.00%
  QoQ % 56.79% 96.62% -74.97% 35.46% 53.92% 114.23% -
  Horiz. % 344.67% 219.83% 111.80% 446.67% 329.74% 214.23% 100.00%
EPS 10.98 9.10 4.97 16.90 14.97 9.52 4.71 75.72%
  QoQ % 20.66% 83.10% -70.59% 12.89% 57.25% 102.12% -
  Horiz. % 233.12% 193.21% 105.52% 358.81% 317.83% 202.12% 100.00%
DPS 1.50 1.50 0.00 6.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 4.1700 4.1700 4.1196 4.1070 4.0892 4.0597 4.0170 2.52%
  QoQ % 0.00% 1.22% 0.31% 0.44% 0.73% 1.06% -
  Horiz. % 103.81% 103.81% 102.55% 102.24% 101.80% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.0400 2.2500 2.5200 2.1400 2.5000 2.0100 2.2000 -
P/RPS 0.62 1.07 2.36 0.50 0.79 0.98 2.30 -58.24%
  QoQ % -42.06% -54.66% 372.00% -36.71% -19.39% -57.39% -
  Horiz. % 26.96% 46.52% 102.61% 21.74% 34.35% 42.61% 100.00%
P/EPS 18.58 24.72 50.70 12.65 16.70 21.11 46.71 -45.88%
  QoQ % -24.84% -51.24% 300.79% -24.25% -20.89% -54.81% -
  Horiz. % 39.78% 52.92% 108.54% 27.08% 35.75% 45.19% 100.00%
EY 5.38 4.05 1.97 7.90 5.99 4.74 2.14 84.79%
  QoQ % 32.84% 105.58% -75.06% 31.89% 26.37% 121.50% -
  Horiz. % 251.40% 189.25% 92.06% 369.16% 279.91% 221.50% 100.00%
DY 0.74 0.67 0.00 2.80 1.20 1.49 0.00 -
  QoQ % 10.45% 0.00% 0.00% 133.33% -19.46% 0.00% -
  Horiz. % 49.66% 44.97% 0.00% 187.92% 80.54% 100.00% -
P/NAPS 0.49 0.54 0.61 0.52 0.61 0.50 0.55 -7.41%
  QoQ % -9.26% -11.48% 17.31% -14.75% 22.00% -9.09% -
  Horiz. % 89.09% 98.18% 110.91% 94.55% 110.91% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 -
Price 2.1200 2.1800 2.4200 2.4200 2.4300 2.4400 2.2000 -
P/RPS 0.64 1.04 2.26 0.57 0.77 1.19 2.30 -57.34%
  QoQ % -38.46% -53.98% 296.49% -25.97% -35.29% -48.26% -
  Horiz. % 27.83% 45.22% 98.26% 24.78% 33.48% 51.74% 100.00%
P/EPS 19.31 23.95 48.69 14.31 16.23 25.63 46.71 -44.48%
  QoQ % -19.37% -50.81% 240.25% -11.83% -36.68% -45.13% -
  Horiz. % 41.34% 51.27% 104.24% 30.64% 34.75% 54.87% 100.00%
EY 5.18 4.18 2.05 6.99 6.16 3.90 2.14 80.18%
  QoQ % 23.92% 103.90% -70.67% 13.47% 57.95% 82.24% -
  Horiz. % 242.06% 195.33% 95.79% 326.64% 287.85% 182.24% 100.00%
DY 0.71 0.69 0.00 2.48 1.23 1.23 0.00 -
  QoQ % 2.90% 0.00% 0.00% 101.63% 0.00% 0.00% -
  Horiz. % 57.72% 56.10% 0.00% 201.63% 100.00% 100.00% -
P/NAPS 0.51 0.52 0.59 0.59 0.59 0.60 0.55 -4.90%
  QoQ % -1.92% -11.86% 0.00% 0.00% -1.67% 9.09% -
  Horiz. % 92.73% 94.55% 107.27% 107.27% 107.27% 109.09% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers