Highlights

[MBMR] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -446.82%    YoY -     -325.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,429,251 956,776 463,460 1,732,556 1,288,786 821,981 418,072 126.77%
  QoQ % 49.38% 106.44% -73.25% 34.43% 56.79% 96.61% -
  Horiz. % 341.87% 228.85% 110.86% 414.42% 308.27% 196.61% 100.00%
PBT 127,584 82,457 39,248 -148,501 54,121 42,443 22,622 216.51%
  QoQ % 54.73% 110.09% 126.43% -374.39% 27.51% 87.62% -
  Horiz. % 563.98% 364.50% 173.49% -656.45% 239.24% 187.62% 100.00%
Tax -7,053 -4,894 -2,181 -7,521 -5,869 -3,341 -1,609 167.60%
  QoQ % -44.12% -124.39% 71.00% -28.15% -75.67% -107.64% -
  Horiz. % 438.35% 304.16% 135.55% 467.43% 364.76% 207.64% 100.00%
NP 120,531 77,563 37,067 -156,022 48,252 39,102 21,013 220.10%
  QoQ % 55.40% 109.25% 123.76% -423.35% 23.40% 86.08% -
  Horiz. % 573.60% 369.12% 176.40% -742.50% 229.63% 186.08% 100.00%
NP to SH 105,468 67,363 32,815 -148,830 42,913 35,579 19,425 208.60%
  QoQ % 56.57% 105.28% 122.05% -446.82% 20.61% 83.16% -
  Horiz. % 542.95% 346.79% 168.93% -766.18% 220.92% 183.16% 100.00%
Tax Rate 5.53 % 5.94 % 5.56 % - % 10.84 % 7.87 % 7.11 % -15.41%
  QoQ % -6.90% 6.83% 0.00% 0.00% 37.74% 10.69% -
  Horiz. % 77.78% 83.54% 78.20% 0.00% 152.46% 110.69% 100.00%
Total Cost 1,308,720 879,213 426,393 1,888,578 1,240,534 782,879 397,059 121.32%
  QoQ % 48.85% 106.20% -77.42% 52.24% 58.46% 97.17% -
  Horiz. % 329.60% 221.43% 107.39% 475.64% 312.43% 197.17% 100.00%
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,726 11,726 - 11,726 5,863 5,863 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 11.12 % 17.41 % - % - % 13.66 % 16.48 % - % -
  QoQ % -36.13% 0.00% 0.00% 0.00% -17.11% 0.00% -
  Horiz. % 67.48% 105.64% 0.00% 0.00% 82.89% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
NOSH 390,887 390,887 390,887 390,885 390,885 390,885 390,845 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.43 % 8.11 % 8.00 % -9.01 % 3.74 % 4.76 % 5.03 % 41.05%
  QoQ % 3.95% 1.37% 188.79% -340.91% -21.43% -5.37% -
  Horiz. % 167.59% 161.23% 159.05% -179.13% 74.35% 94.63% 100.00%
ROE 6.95 % 4.51 % 2.25 % -10.35 % 2.63 % 2.18 % 1.21 % 220.38%
  QoQ % 54.10% 100.44% 121.74% -493.54% 20.64% 80.17% -
  Horiz. % 574.38% 372.73% 185.95% -855.37% 217.36% 180.17% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 365.64 244.77 118.57 443.24 329.71 210.29 106.97 126.74%
  QoQ % 49.38% 106.44% -73.25% 34.43% 56.79% 96.59% -
  Horiz. % 341.82% 228.82% 110.84% 414.36% 308.23% 196.59% 100.00%
EPS 26.98 17.23 8.40 -38.08 10.98 9.10 4.97 208.56%
  QoQ % 56.59% 105.12% 122.06% -446.81% 20.66% 83.10% -
  Horiz. % 542.86% 346.68% 169.01% -766.20% 220.93% 183.10% 100.00%
DPS 3.00 3.00 0.00 3.00 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1200 -3.92%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.21% -
  Horiz. % 94.17% 92.72% 90.53% 89.32% 101.21% 101.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 365.64 244.77 118.57 443.24 329.71 210.29 106.95 126.77%
  QoQ % 49.38% 106.44% -73.25% 34.43% 56.79% 96.62% -
  Horiz. % 341.88% 228.86% 110.86% 414.44% 308.28% 196.62% 100.00%
EPS 26.98 17.23 8.40 -38.07 10.98 9.10 4.97 208.56%
  QoQ % 56.59% 105.12% 122.06% -446.72% 20.66% 83.10% -
  Horiz. % 542.86% 346.68% 169.01% -766.00% 220.93% 183.10% 100.00%
DPS 3.00 3.00 0.00 3.00 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1196 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.18% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.0600 2.3800 2.4500 2.2000 2.0400 2.2500 2.5200 -
P/RPS 0.56 0.97 2.07 0.50 0.62 1.07 2.36 -61.64%
  QoQ % -42.27% -53.14% 314.00% -19.35% -42.06% -54.66% -
  Horiz. % 23.73% 41.10% 87.71% 21.19% 26.27% 45.34% 100.00%
P/EPS 7.63 13.81 29.18 -5.78 18.58 24.72 50.70 -71.67%
  QoQ % -44.75% -52.67% 604.84% -131.11% -24.84% -51.24% -
  Horiz. % 15.05% 27.24% 57.55% -11.40% 36.65% 48.76% 100.00%
EY 13.10 7.24 3.43 -17.31 5.38 4.05 1.97 253.21%
  QoQ % 80.94% 111.08% 119.82% -421.75% 32.84% 105.58% -
  Horiz. % 664.97% 367.51% 174.11% -878.68% 273.10% 205.58% 100.00%
DY 1.46 1.26 0.00 1.36 0.74 0.67 0.00 -
  QoQ % 15.87% 0.00% 0.00% 83.78% 10.45% 0.00% -
  Horiz. % 217.91% 188.06% 0.00% 202.99% 110.45% 100.00% -
P/NAPS 0.53 0.62 0.66 0.60 0.49 0.54 0.61 -8.94%
  QoQ % -14.52% -6.06% 10.00% 22.45% -9.26% -11.48% -
  Horiz. % 86.89% 101.64% 108.20% 98.36% 80.33% 88.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 - 22/02/18 22/11/17 23/08/17 24/05/17 -
Price 1.8700 2.3200 2.3500 2.2900 2.1200 2.1800 2.4200 -
P/RPS 0.51 0.95 1.98 0.52 0.64 1.04 2.26 -62.90%
  QoQ % -46.32% -52.02% 280.77% -18.75% -38.46% -53.98% -
  Horiz. % 22.57% 42.04% 87.61% 23.01% 28.32% 46.02% 100.00%
P/EPS 6.93 13.46 27.99 -6.01 19.31 23.95 48.69 -72.71%
  QoQ % -48.51% -51.91% 565.72% -131.12% -19.37% -50.81% -
  Horiz. % 14.23% 27.64% 57.49% -12.34% 39.66% 49.19% 100.00%
EY 14.43 7.43 3.57 -16.63 5.18 4.18 2.05 266.85%
  QoQ % 94.21% 108.12% 121.47% -421.04% 23.92% 103.90% -
  Horiz. % 703.90% 362.44% 174.15% -811.22% 252.68% 203.90% 100.00%
DY 1.60 1.29 0.00 1.31 0.71 0.69 0.00 -
  QoQ % 24.03% 0.00% 0.00% 84.51% 2.90% 0.00% -
  Horiz. % 231.88% 186.96% 0.00% 189.86% 102.90% 100.00% -
P/NAPS 0.48 0.61 0.63 0.62 0.51 0.52 0.59 -12.84%
  QoQ % -21.31% -3.17% 1.61% 21.57% -1.92% -11.86% -
  Horiz. % 81.36% 103.39% 106.78% 105.08% 86.44% 88.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

274  281  581  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.04+0.02 
 DGB 0.050.00 
 PDZ 0.175-0.015 
 VSOLAR 0.055-0.015 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.155+0.005 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers