Highlights

[MBMR] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -76.00%    YoY -     -20.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,959,689 1,732,864 1,183,525 609,921 2,267,658 1,742,899 1,157,948 41.88%
  QoQ % 13.09% 46.42% 94.05% -73.10% 30.11% 50.52% -
  Horiz. % 169.24% 149.65% 102.21% 52.67% 195.83% 150.52% 100.00%
PBT 155,323 149,200 99,279 46,763 197,318 150,412 100,005 34.01%
  QoQ % 4.10% 50.28% 112.30% -76.30% 31.19% 50.40% -
  Horiz. % 155.32% 149.19% 99.27% 46.76% 197.31% 150.40% 100.00%
Tax -954 -14,370 -10,174 -5,085 -21,898 -13,165 -8,241 -76.15%
  QoQ % 93.36% -41.24% -100.08% 76.78% -66.33% -59.75% -
  Horiz. % 11.58% 174.37% 123.46% 61.70% 265.72% 159.75% 100.00%
NP 154,369 134,830 89,105 41,678 175,420 137,247 91,764 41.31%
  QoQ % 14.49% 51.32% 113.79% -76.24% 27.81% 49.57% -
  Horiz. % 168.22% 146.93% 97.10% 45.42% 191.16% 149.57% 100.00%
NP to SH 138,480 105,031 69,907 32,751 136,442 105,940 70,472 56.69%
  QoQ % 31.85% 50.24% 113.45% -76.00% 28.79% 50.33% -
  Horiz. % 196.50% 149.04% 99.20% 46.47% 193.61% 150.33% 100.00%
Tax Rate 0.61 % 9.63 % 10.25 % 10.87 % 11.10 % 8.75 % 8.24 % -82.29%
  QoQ % -93.67% -6.05% -5.70% -2.07% 26.86% 6.19% -
  Horiz. % 7.40% 116.87% 124.39% 131.92% 134.71% 106.19% 100.00%
Total Cost 1,805,320 1,598,034 1,094,420 568,243 2,092,238 1,605,652 1,066,184 41.93%
  QoQ % 12.97% 46.02% 92.60% -72.84% 30.30% 50.60% -
  Horiz. % 169.33% 149.88% 102.65% 53.30% 196.24% 150.60% 100.00%
Net Worth 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 40.07%
  QoQ % 1.96% 1.65% 1.12% 22.14% 9.50% 18.43% -
  Horiz. % 166.00% 162.81% 160.17% 158.39% 129.68% 118.43% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,441 11,717 11,722 - 29,469 9,185 7,897 106.13%
  QoQ % 100.05% -0.04% 0.00% 0.00% 220.82% 16.31% -
  Horiz. % 296.82% 148.37% 148.44% 0.00% 373.15% 116.31% 100.00%
Div Payout % 16.93 % 11.16 % 16.77 % - % 21.60 % 8.67 % 11.21 % 31.54%
  QoQ % 51.70% -33.45% 0.00% 0.00% 149.13% -22.66% -
  Horiz. % 151.03% 99.55% 149.60% 0.00% 192.69% 77.34% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 40.07%
  QoQ % 1.96% 1.65% 1.12% 22.14% 9.50% 18.43% -
  Horiz. % 166.00% 162.81% 160.17% 158.39% 129.68% 118.43% 100.00%
NOSH 390,685 390,595 390,760 390,823 327,438 306,184 263,249 30.01%
  QoQ % 0.02% -0.04% -0.02% 19.36% 6.94% 16.31% -
  Horiz. % 148.41% 148.37% 148.44% 148.46% 124.38% 116.31% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.88 % 7.78 % 7.53 % 6.83 % 7.74 % 7.87 % 7.92 % -0.34%
  QoQ % 1.29% 3.32% 10.25% -11.76% -1.65% -0.63% -
  Horiz. % 99.49% 98.23% 95.08% 86.24% 97.73% 99.37% 100.00%
ROE 9.63 % 7.45 % 5.04 % 2.39 % 12.15 % 10.33 % 8.14 % 11.82%
  QoQ % 29.26% 47.82% 110.88% -80.33% 17.62% 26.90% -
  Horiz. % 118.30% 91.52% 61.92% 29.36% 149.26% 126.90% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 501.60 443.65 302.88 156.06 692.54 569.23 439.87 9.12%
  QoQ % 13.06% 46.48% 94.08% -77.47% 21.66% 29.41% -
  Horiz. % 114.03% 100.86% 68.86% 35.48% 157.44% 129.41% 100.00%
EPS 35.45 26.88 17.89 8.38 38.34 34.60 26.77 20.53%
  QoQ % 31.88% 50.25% 113.48% -78.14% 10.81% 29.25% -
  Horiz. % 132.42% 100.41% 66.83% 31.30% 143.22% 129.25% 100.00%
DPS 6.00 3.00 3.00 0.00 9.00 3.00 3.00 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 300.00% 100.00% 100.00%
NAPS 3.6800 3.6100 3.5500 3.5100 3.4300 3.3500 3.2900 7.73%
  QoQ % 1.94% 1.69% 1.14% 2.33% 2.39% 1.82% -
  Horiz. % 111.85% 109.73% 107.90% 106.69% 104.26% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 501.34 443.32 302.78 156.03 580.13 445.88 296.24 41.88%
  QoQ % 13.09% 46.42% 94.05% -73.10% 30.11% 50.51% -
  Horiz. % 169.23% 149.65% 102.21% 52.67% 195.83% 150.51% 100.00%
EPS 35.43 26.87 17.88 8.38 34.91 27.10 18.03 56.69%
  QoQ % 31.86% 50.28% 113.37% -76.00% 28.82% 50.31% -
  Horiz. % 196.51% 149.03% 99.17% 46.48% 193.62% 150.31% 100.00%
DPS 6.00 3.00 3.00 0.00 7.54 2.35 2.02 106.22%
  QoQ % 100.00% 0.00% 0.00% 0.00% 220.85% 16.34% -
  Horiz. % 297.03% 148.51% 148.51% 0.00% 373.27% 116.34% 100.00%
NAPS 3.6781 3.6073 3.5488 3.5094 2.8732 2.6241 2.2157 40.07%
  QoQ % 1.96% 1.65% 1.12% 22.14% 9.49% 18.43% -
  Horiz. % 166.00% 162.81% 160.17% 158.39% 129.67% 118.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.2100 3.6000 3.8300 3.4700 3.2100 3.3600 2.9900 -
P/RPS 0.64 0.81 1.26 2.22 0.46 0.59 0.68 -3.95%
  QoQ % -20.99% -35.71% -43.24% 382.61% -22.03% -13.24% -
  Horiz. % 94.12% 119.12% 185.29% 326.47% 67.65% 86.76% 100.00%
P/EPS 9.06 13.39 21.41 41.41 7.70 9.71 11.17 -12.99%
  QoQ % -32.34% -37.46% -48.30% 437.79% -20.70% -13.07% -
  Horiz. % 81.11% 119.87% 191.67% 370.73% 68.93% 86.93% 100.00%
EY 11.04 7.47 4.67 2.41 12.98 10.30 8.95 14.97%
  QoQ % 47.79% 59.96% 93.78% -81.43% 26.02% 15.08% -
  Horiz. % 123.35% 83.46% 52.18% 26.93% 145.03% 115.08% 100.00%
DY 1.87 0.83 0.78 0.00 2.80 0.89 1.00 51.61%
  QoQ % 125.30% 6.41% 0.00% 0.00% 214.61% -11.00% -
  Horiz. % 187.00% 83.00% 78.00% 0.00% 280.00% 89.00% 100.00%
P/NAPS 0.87 1.00 1.08 0.99 0.94 1.00 0.91 -2.94%
  QoQ % -13.00% -7.41% 9.09% 5.32% -6.00% 9.89% -
  Horiz. % 95.60% 109.89% 118.68% 108.79% 103.30% 109.89% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 -
Price 3.4500 3.5800 3.6700 4.0600 3.3100 3.3800 3.9200 -
P/RPS 0.69 0.81 1.21 2.60 0.48 0.59 0.89 -15.57%
  QoQ % -14.81% -33.06% -53.46% 441.67% -18.64% -33.71% -
  Horiz. % 77.53% 91.01% 135.96% 292.13% 53.93% 66.29% 100.00%
P/EPS 9.73 13.31 20.51 48.45 7.94 9.77 14.64 -23.79%
  QoQ % -26.90% -35.10% -57.67% 510.20% -18.73% -33.27% -
  Horiz. % 66.46% 90.92% 140.10% 330.94% 54.23% 66.73% 100.00%
EY 10.27 7.51 4.87 2.06 12.59 10.24 6.83 31.15%
  QoQ % 36.75% 54.21% 136.41% -83.64% 22.95% 49.93% -
  Horiz. % 150.37% 109.96% 71.30% 30.16% 184.33% 149.93% 100.00%
DY 1.74 0.84 0.82 0.00 2.72 0.89 0.77 71.95%
  QoQ % 107.14% 2.44% 0.00% 0.00% 205.62% 15.58% -
  Horiz. % 225.97% 109.09% 106.49% 0.00% 353.25% 115.58% 100.00%
P/NAPS 0.94 0.99 1.03 1.16 0.97 1.01 1.19 -14.51%
  QoQ % -5.05% -3.88% -11.21% 19.59% -3.96% -15.13% -
  Horiz. % 78.99% 83.19% 86.55% 97.48% 81.51% 84.87% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

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