Highlights

[MBMR] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -83.09%    YoY -     -28.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,774,144 1,362,619 939,533 447,359 1,959,689 1,732,864 1,183,525 30.88%
  QoQ % 30.20% 45.03% 110.02% -77.17% 13.09% 46.42% -
  Horiz. % 149.90% 115.13% 79.38% 37.80% 165.58% 146.42% 100.00%
PBT 132,183 92,422 64,498 27,965 155,323 149,200 99,279 20.96%
  QoQ % 43.02% 43.29% 130.64% -82.00% 4.10% 50.28% -
  Horiz. % 133.14% 93.09% 64.97% 28.17% 156.45% 150.28% 100.00%
Tax -8,558 -2,970 -3,233 -1,185 -954 -14,370 -10,174 -10.86%
  QoQ % -188.15% 8.13% -172.83% -24.21% 93.36% -41.24% -
  Horiz. % 84.12% 29.19% 31.78% 11.65% 9.38% 141.24% 100.00%
NP 123,625 89,452 61,265 26,780 154,369 134,830 89,105 24.32%
  QoQ % 38.20% 46.01% 128.77% -82.65% 14.49% 51.32% -
  Horiz. % 138.74% 100.39% 68.76% 30.05% 173.24% 151.32% 100.00%
NP to SH 112,222 80,672 54,665 23,421 138,480 105,031 69,907 36.98%
  QoQ % 39.11% 47.58% 133.40% -83.09% 31.85% 50.24% -
  Horiz. % 160.53% 115.40% 78.20% 33.50% 198.09% 150.24% 100.00%
Tax Rate 6.47 % 3.21 % 5.01 % 4.24 % 0.61 % 9.63 % 10.25 % -26.35%
  QoQ % 101.56% -35.93% 18.16% 595.08% -93.67% -6.05% -
  Horiz. % 63.12% 31.32% 48.88% 41.37% 5.95% 93.95% 100.00%
Total Cost 1,650,519 1,273,167 878,268 420,579 1,805,320 1,598,034 1,094,420 31.41%
  QoQ % 29.64% 44.96% 108.82% -76.70% 12.97% 46.02% -
  Horiz. % 150.81% 116.33% 80.25% 38.43% 164.96% 146.02% 100.00%
Net Worth 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 6.44%
  QoQ % 1.80% 0.81% 2.07% 1.17% 1.96% 1.65% -
  Horiz. % 109.84% 107.90% 107.02% 104.85% 103.64% 101.65% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 31,255 27,355 15,627 - 23,441 11,717 11,722 91.93%
  QoQ % 14.26% 75.04% 0.00% 0.00% 100.05% -0.04% -
  Horiz. % 266.62% 233.35% 133.31% 0.00% 199.96% 99.96% 100.00%
Div Payout % 27.85 % 33.91 % 28.59 % - % 16.93 % 11.16 % 16.77 % 40.11%
  QoQ % -17.87% 18.61% 0.00% 0.00% 51.70% -33.45% -
  Horiz. % 166.07% 202.21% 170.48% 0.00% 100.95% 66.55% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 6.44%
  QoQ % 1.80% 0.81% 2.07% 1.17% 1.96% 1.65% -
  Horiz. % 109.84% 107.90% 107.02% 104.85% 103.64% 101.65% 100.00%
NOSH 390,691 390,789 390,693 391,001 390,685 390,595 390,760 -0.01%
  QoQ % -0.03% 0.02% -0.08% 0.08% 0.02% -0.04% -
  Horiz. % 99.98% 100.01% 99.98% 100.06% 99.98% 99.96% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.97 % 6.56 % 6.52 % 5.99 % 7.88 % 7.78 % 7.53 % -5.01%
  QoQ % 6.25% 0.61% 8.85% -23.98% 1.29% 3.32% -
  Horiz. % 92.56% 87.12% 86.59% 79.55% 104.65% 103.32% 100.00%
ROE 7.37 % 5.39 % 3.68 % 1.61 % 9.63 % 7.45 % 5.04 % 28.74%
  QoQ % 36.73% 46.47% 128.57% -83.28% 29.26% 47.82% -
  Horiz. % 146.23% 106.94% 73.02% 31.94% 191.07% 147.82% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 454.10 348.68 240.48 114.41 501.60 443.65 302.88 30.90%
  QoQ % 30.23% 44.99% 110.19% -77.19% 13.06% 46.48% -
  Horiz. % 149.93% 115.12% 79.40% 37.77% 165.61% 146.48% 100.00%
EPS 28.72 20.65 13.99 5.99 35.45 26.88 17.89 36.99%
  QoQ % 39.08% 47.61% 133.56% -83.10% 31.88% 50.25% -
  Horiz. % 160.54% 115.43% 78.20% 33.48% 198.16% 150.25% 100.00%
DPS 8.00 7.00 4.00 0.00 6.00 3.00 3.00 91.96%
  QoQ % 14.29% 75.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 266.67% 233.33% 133.33% 0.00% 200.00% 100.00% 100.00%
NAPS 3.9000 3.8300 3.8000 3.7200 3.6800 3.6100 3.5500 6.45%
  QoQ % 1.83% 0.79% 2.15% 1.09% 1.94% 1.69% -
  Horiz. % 109.86% 107.89% 107.04% 104.79% 103.66% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 453.88 348.60 240.36 114.45 501.34 443.32 302.78 30.88%
  QoQ % 30.20% 45.03% 110.01% -77.17% 13.09% 46.42% -
  Horiz. % 149.90% 115.13% 79.38% 37.80% 165.58% 146.42% 100.00%
EPS 28.71 20.64 13.98 5.99 35.43 26.87 17.88 37.00%
  QoQ % 39.10% 47.64% 133.39% -83.09% 31.86% 50.28% -
  Horiz. % 160.57% 115.44% 78.19% 33.50% 198.15% 150.28% 100.00%
DPS 8.00 7.00 4.00 0.00 6.00 3.00 3.00 91.96%
  QoQ % 14.29% 75.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 266.67% 233.33% 133.33% 0.00% 200.00% 100.00% 100.00%
NAPS 3.8980 3.8290 3.7981 3.7211 3.6781 3.6073 3.5488 6.44%
  QoQ % 1.80% 0.81% 2.07% 1.17% 1.96% 1.65% -
  Horiz. % 109.84% 107.90% 107.02% 104.86% 103.64% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.9000 2.8500 3.1000 3.2500 3.2100 3.6000 3.8300 -
P/RPS 0.64 0.82 1.29 2.84 0.64 0.81 1.26 -36.26%
  QoQ % -21.95% -36.43% -54.58% 343.75% -20.99% -35.71% -
  Horiz. % 50.79% 65.08% 102.38% 225.40% 50.79% 64.29% 100.00%
P/EPS 10.10 13.81 22.16 54.26 9.06 13.39 21.41 -39.32%
  QoQ % -26.86% -37.68% -59.16% 498.90% -32.34% -37.46% -
  Horiz. % 47.17% 64.50% 103.50% 253.43% 42.32% 62.54% 100.00%
EY 9.90 7.24 4.51 1.84 11.04 7.47 4.67 64.80%
  QoQ % 36.74% 60.53% 145.11% -83.33% 47.79% 59.96% -
  Horiz. % 211.99% 155.03% 96.57% 39.40% 236.40% 159.96% 100.00%
DY 2.76 2.46 1.29 0.00 1.87 0.83 0.78 131.67%
  QoQ % 12.20% 90.70% 0.00% 0.00% 125.30% 6.41% -
  Horiz. % 353.85% 315.38% 165.38% 0.00% 239.74% 106.41% 100.00%
P/NAPS 0.74 0.74 0.82 0.87 0.87 1.00 1.08 -22.23%
  QoQ % 0.00% -9.76% -5.75% 0.00% -13.00% -7.41% -
  Horiz. % 68.52% 68.52% 75.93% 80.56% 80.56% 92.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 -
Price 3.3400 2.8200 2.8800 3.1700 3.4500 3.5800 3.6700 -
P/RPS 0.74 0.81 1.20 2.77 0.69 0.81 1.21 -27.89%
  QoQ % -8.64% -32.50% -56.68% 301.45% -14.81% -33.06% -
  Horiz. % 61.16% 66.94% 99.17% 228.93% 57.02% 66.94% 100.00%
P/EPS 11.63 13.66 20.58 52.92 9.73 13.31 20.51 -31.42%
  QoQ % -14.86% -33.62% -61.11% 443.88% -26.90% -35.10% -
  Horiz. % 56.70% 66.60% 100.34% 258.02% 47.44% 64.90% 100.00%
EY 8.60 7.32 4.86 1.89 10.27 7.51 4.87 45.95%
  QoQ % 17.49% 50.62% 157.14% -81.60% 36.75% 54.21% -
  Horiz. % 176.59% 150.31% 99.79% 38.81% 210.88% 154.21% 100.00%
DY 2.40 2.48 1.39 0.00 1.74 0.84 0.82 104.21%
  QoQ % -3.23% 78.42% 0.00% 0.00% 107.14% 2.44% -
  Horiz. % 292.68% 302.44% 169.51% 0.00% 212.20% 102.44% 100.00%
P/NAPS 0.86 0.74 0.76 0.85 0.94 0.99 1.03 -11.30%
  QoQ % 16.22% -2.63% -10.59% -9.57% -5.05% -3.88% -
  Horiz. % 83.50% 71.84% 73.79% 82.52% 91.26% 96.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS