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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers