Highlights

[MBMR] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -77.12%    YoY -     -47.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,670,204 1,232,976 801,036 373,936 1,816,663 1,377,338 966,154 43.80%
  QoQ % 35.46% 53.92% 114.22% -79.42% 31.90% 42.56% -
  Horiz. % 172.87% 127.62% 82.91% 38.70% 188.03% 142.56% 100.00%
PBT 82,756 71,621 45,540 21,941 122,987 111,565 99,111 -11.28%
  QoQ % 15.55% 57.27% 107.56% -82.16% 10.24% 12.57% -
  Horiz. % 83.50% 72.26% 45.95% 22.14% 124.09% 112.57% 100.00%
Tax -6,864 -5,142 -3,138 -1,084 -19,653 -17,749 -16,581 -44.31%
  QoQ % -33.49% -63.86% -189.48% 94.48% -10.73% -7.04% -
  Horiz. % 41.40% 31.01% 18.93% 6.54% 118.53% 107.04% 100.00%
NP 75,892 66,479 42,402 20,857 103,334 93,816 82,530 -5.41%
  QoQ % 14.16% 56.78% 103.30% -79.82% 10.15% 13.68% -
  Horiz. % 91.96% 80.55% 51.38% 25.27% 125.21% 113.68% 100.00%
NP to SH 66,070 58,504 37,210 18,397 80,398 72,989 64,366 1.75%
  QoQ % 12.93% 57.23% 102.26% -77.12% 10.15% 13.40% -
  Horiz. % 102.65% 90.89% 57.81% 28.58% 124.91% 113.40% 100.00%
Tax Rate 8.29 % 7.18 % 6.89 % 4.94 % 15.98 % 15.91 % 16.73 % -37.25%
  QoQ % 15.46% 4.21% 39.47% -69.09% 0.44% -4.90% -
  Horiz. % 49.55% 42.92% 41.18% 29.53% 95.52% 95.10% 100.00%
Total Cost 1,594,312 1,166,497 758,634 353,079 1,713,329 1,283,522 883,624 47.94%
  QoQ % 36.68% 53.76% 114.86% -79.39% 33.49% 45.26% -
  Horiz. % 180.43% 132.01% 85.85% 39.96% 193.90% 145.26% 100.00%
Net Worth 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1,590,284 1,610,127 -0.20%
  QoQ % 0.43% 0.73% 1.06% -1.73% 0.47% -1.23% -
  Horiz. % 99.70% 99.27% 98.56% 97.52% 99.23% 98.77% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 23,435 11,724 11,725 - 27,346 42,980 27,356 -9.76%
  QoQ % 99.89% -0.01% 0.00% 0.00% -36.38% 57.11% -
  Horiz. % 85.67% 42.86% 42.86% 0.00% 99.96% 157.11% 100.00%
Div Payout % 35.47 % 20.04 % 31.51 % - % 34.01 % 58.89 % 42.50 % -11.31%
  QoQ % 77.00% -36.40% 0.00% 0.00% -42.25% 38.56% -
  Horiz. % 83.46% 47.15% 74.14% 0.00% 80.02% 138.56% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,605,358 1,598,405 1,586,896 1,570,189 1,597,802 1,590,284 1,610,127 -0.20%
  QoQ % 0.43% 0.73% 1.06% -1.73% 0.47% -1.23% -
  Horiz. % 99.70% 99.27% 98.56% 97.52% 99.23% 98.77% 100.00%
NOSH 390,598 390,808 390,861 390,594 390,660 390,733 390,807 -0.04%
  QoQ % -0.05% -0.01% 0.07% -0.02% -0.02% -0.02% -
  Horiz. % 99.95% 100.00% 100.01% 99.95% 99.96% 99.98% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.54 % 5.39 % 5.29 % 5.58 % 5.69 % 6.81 % 8.54 % -34.25%
  QoQ % -15.77% 1.89% -5.20% -1.93% -16.45% -20.26% -
  Horiz. % 53.16% 63.11% 61.94% 65.34% 66.63% 79.74% 100.00%
ROE 4.12 % 3.66 % 2.34 % 1.17 % 5.03 % 4.59 % 4.00 % 1.98%
  QoQ % 12.57% 56.41% 100.00% -76.74% 9.59% 14.75% -
  Horiz. % 103.00% 91.50% 58.50% 29.25% 125.75% 114.75% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 427.60 315.49 204.94 95.74 465.02 352.50 247.22 43.85%
  QoQ % 35.54% 53.94% 114.06% -79.41% 31.92% 42.59% -
  Horiz. % 172.96% 127.62% 82.90% 38.73% 188.10% 142.59% 100.00%
EPS 16.91 14.97 9.52 4.71 20.58 18.68 16.47 1.77%
  QoQ % 12.96% 57.25% 102.12% -77.11% 10.17% 13.42% -
  Horiz. % 102.67% 90.89% 57.80% 28.60% 124.95% 113.42% 100.00%
DPS 6.00 3.00 3.00 0.00 7.00 11.00 7.00 -9.72%
  QoQ % 100.00% 0.00% 0.00% 0.00% -36.36% 57.14% -
  Horiz. % 85.71% 42.86% 42.86% 0.00% 100.00% 157.14% 100.00%
NAPS 4.1100 4.0900 4.0600 4.0200 4.0900 4.0700 4.1200 -0.16%
  QoQ % 0.49% 0.74% 1.00% -1.71% 0.49% -1.21% -
  Horiz. % 99.76% 99.27% 98.54% 97.57% 99.27% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 427.28 315.43 204.93 95.66 464.75 352.36 247.17 43.80%
  QoQ % 35.46% 53.92% 114.23% -79.42% 31.90% 42.56% -
  Horiz. % 172.87% 127.62% 82.91% 38.70% 188.03% 142.56% 100.00%
EPS 16.90 14.97 9.52 4.71 20.57 18.67 16.47 1.73%
  QoQ % 12.89% 57.25% 102.12% -77.10% 10.18% 13.36% -
  Horiz. % 102.61% 90.89% 57.80% 28.60% 124.89% 113.36% 100.00%
DPS 6.00 3.00 3.00 0.00 7.00 11.00 7.00 -9.72%
  QoQ % 100.00% 0.00% 0.00% 0.00% -36.36% 57.14% -
  Horiz. % 85.71% 42.86% 42.86% 0.00% 100.00% 157.14% 100.00%
NAPS 4.1070 4.0892 4.0597 4.0170 4.0876 4.0684 4.1192 -0.20%
  QoQ % 0.44% 0.73% 1.06% -1.73% 0.47% -1.23% -
  Horiz. % 99.70% 99.27% 98.56% 97.52% 99.23% 98.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1400 2.5000 2.0100 2.2000 2.4000 2.8900 3.4800 -
P/RPS 0.50 0.79 0.98 2.30 0.52 0.82 1.41 -49.74%
  QoQ % -36.71% -19.39% -57.39% 342.31% -36.59% -41.84% -
  Horiz. % 35.46% 56.03% 69.50% 163.12% 36.88% 58.16% 100.00%
P/EPS 12.65 16.70 21.11 46.71 11.66 15.47 21.13 -28.86%
  QoQ % -24.25% -20.89% -54.81% 300.60% -24.63% -26.79% -
  Horiz. % 59.87% 79.03% 99.91% 221.06% 55.18% 73.21% 100.00%
EY 7.90 5.99 4.74 2.14 8.58 6.46 4.73 40.55%
  QoQ % 31.89% 26.37% 121.50% -75.06% 32.82% 36.58% -
  Horiz. % 167.02% 126.64% 100.21% 45.24% 181.40% 136.58% 100.00%
DY 2.80 1.20 1.49 0.00 2.92 3.81 2.01 24.61%
  QoQ % 133.33% -19.46% 0.00% 0.00% -23.36% 89.55% -
  Horiz. % 139.30% 59.70% 74.13% 0.00% 145.27% 189.55% 100.00%
P/NAPS 0.52 0.61 0.50 0.55 0.59 0.71 0.84 -27.26%
  QoQ % -14.75% 22.00% -9.09% -6.78% -16.90% -15.48% -
  Horiz. % 61.90% 72.62% 59.52% 65.48% 70.24% 84.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 18/11/15 19/08/15 -
Price 2.4200 2.4300 2.4400 2.2000 2.4300 2.8300 3.0900 -
P/RPS 0.57 0.77 1.19 2.30 0.52 0.80 1.25 -40.62%
  QoQ % -25.97% -35.29% -48.26% 342.31% -35.00% -36.00% -
  Horiz. % 45.60% 61.60% 95.20% 184.00% 41.60% 64.00% 100.00%
P/EPS 14.31 16.23 25.63 46.71 11.81 15.15 18.76 -16.45%
  QoQ % -11.83% -36.68% -45.13% 295.51% -22.05% -19.24% -
  Horiz. % 76.28% 86.51% 136.62% 248.99% 62.95% 80.76% 100.00%
EY 6.99 6.16 3.90 2.14 8.47 6.60 5.33 19.71%
  QoQ % 13.47% 57.95% 82.24% -74.73% 28.33% 23.83% -
  Horiz. % 131.14% 115.57% 73.17% 40.15% 158.91% 123.83% 100.00%
DY 2.48 1.23 1.23 0.00 2.88 3.89 2.27 6.05%
  QoQ % 101.63% 0.00% 0.00% 0.00% -25.96% 71.37% -
  Horiz. % 109.25% 54.19% 54.19% 0.00% 126.87% 171.37% 100.00%
P/NAPS 0.59 0.59 0.60 0.55 0.59 0.70 0.75 -14.72%
  QoQ % 0.00% -1.67% 9.09% -6.78% -15.71% -6.67% -
  Horiz. % 78.67% 78.67% 80.00% 73.33% 78.67% 93.33% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers