Highlights

[MBMR] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -70.60%    YoY -     5.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,732,556 1,288,786 821,981 418,072 1,670,204 1,232,976 801,036 67.01%
  QoQ % 34.43% 56.79% 96.61% -74.97% 35.46% 53.92% -
  Horiz. % 216.29% 160.89% 102.61% 52.19% 208.51% 153.92% 100.00%
PBT -148,501 54,121 42,443 22,622 82,756 71,621 45,540 -
  QoQ % -374.39% 27.51% 87.62% -72.66% 15.55% 57.27% -
  Horiz. % -326.09% 118.84% 93.20% 49.68% 181.72% 157.27% 100.00%
Tax -7,521 -5,869 -3,341 -1,609 -6,864 -5,142 -3,138 78.81%
  QoQ % -28.15% -75.67% -107.64% 76.56% -33.49% -63.86% -
  Horiz. % 239.67% 187.03% 106.47% 51.27% 218.74% 163.86% 100.00%
NP -156,022 48,252 39,102 21,013 75,892 66,479 42,402 -
  QoQ % -423.35% 23.40% 86.08% -72.31% 14.16% 56.78% -
  Horiz. % -367.96% 113.80% 92.22% 49.56% 178.98% 156.78% 100.00%
NP to SH -148,830 42,913 35,579 19,425 66,070 58,504 37,210 -
  QoQ % -446.82% 20.61% 83.16% -70.60% 12.93% 57.23% -
  Horiz. % -399.97% 115.33% 95.62% 52.20% 177.56% 157.23% 100.00%
Tax Rate - % 10.84 % 7.87 % 7.11 % 8.29 % 7.18 % 6.89 % -
  QoQ % 0.00% 37.74% 10.69% -14.23% 15.46% 4.21% -
  Horiz. % 0.00% 157.33% 114.22% 103.19% 120.32% 104.21% 100.00%
Total Cost 1,888,578 1,240,534 782,879 397,059 1,594,312 1,166,497 758,634 83.38%
  QoQ % 52.24% 58.46% 97.17% -75.10% 36.68% 53.76% -
  Horiz. % 248.94% 163.52% 103.20% 52.34% 210.16% 153.76% 100.00%
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 -6.32%
  QoQ % -11.75% 0.00% 1.22% 0.31% 0.43% 0.73% -
  Horiz. % 90.65% 102.72% 102.72% 101.47% 101.16% 100.73% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,726 5,863 5,863 - 23,435 11,724 11,725 0.00%
  QoQ % 100.00% 0.00% 0.00% 0.00% 99.89% -0.01% -
  Horiz. % 100.01% 50.00% 50.00% 0.00% 199.87% 99.99% 100.00%
Div Payout % - % 13.66 % 16.48 % - % 35.47 % 20.04 % 31.51 % -
  QoQ % 0.00% -17.11% 0.00% 0.00% 77.00% -36.40% -
  Horiz. % 0.00% 43.35% 52.30% 0.00% 112.57% 63.60% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 -6.32%
  QoQ % -11.75% 0.00% 1.22% 0.31% 0.43% 0.73% -
  Horiz. % 90.65% 102.72% 102.72% 101.47% 101.16% 100.73% 100.00%
NOSH 390,885 390,885 390,885 390,845 390,598 390,808 390,861 0.00%
  QoQ % 0.00% 0.00% 0.01% 0.06% -0.05% -0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.00% 99.93% 99.99% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -9.01 % 3.74 % 4.76 % 5.03 % 4.54 % 5.39 % 5.29 % -
  QoQ % -340.91% -21.43% -5.37% 10.79% -15.77% 1.89% -
  Horiz. % -170.32% 70.70% 89.98% 95.09% 85.82% 101.89% 100.00%
ROE -10.35 % 2.63 % 2.18 % 1.21 % 4.12 % 3.66 % 2.34 % -
  QoQ % -493.54% 20.64% 80.17% -70.63% 12.57% 56.41% -
  Horiz. % -442.31% 112.39% 93.16% 51.71% 176.07% 156.41% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.24 329.71 210.29 106.97 427.60 315.49 204.94 67.01%
  QoQ % 34.43% 56.79% 96.59% -74.98% 35.54% 53.94% -
  Horiz. % 216.28% 160.88% 102.61% 52.20% 208.65% 153.94% 100.00%
EPS -38.08 10.98 9.10 4.97 16.91 14.97 9.52 -
  QoQ % -446.81% 20.66% 83.10% -70.61% 12.96% 57.25% -
  Horiz. % -400.00% 115.34% 95.59% 52.21% 177.63% 157.25% 100.00%
DPS 3.00 1.50 1.50 0.00 6.00 3.00 3.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 100.00% 50.00% 50.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1200 4.1100 4.0900 4.0600 -6.32%
  QoQ % -11.75% 0.00% 1.21% 0.24% 0.49% 0.74% -
  Horiz. % 90.64% 102.71% 102.71% 101.48% 101.23% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.24 329.71 210.29 106.95 427.28 315.43 204.93 67.01%
  QoQ % 34.43% 56.79% 96.62% -74.97% 35.46% 53.92% -
  Horiz. % 216.29% 160.89% 102.62% 52.19% 208.50% 153.92% 100.00%
EPS -38.07 10.98 9.10 4.97 16.90 14.97 9.52 -
  QoQ % -446.72% 20.66% 83.10% -70.59% 12.89% 57.25% -
  Horiz. % -399.89% 115.34% 95.59% 52.21% 177.52% 157.25% 100.00%
DPS 3.00 1.50 1.50 0.00 6.00 3.00 3.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 100.00% 50.00% 50.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1196 4.1070 4.0892 4.0597 -6.32%
  QoQ % -11.75% 0.00% 1.22% 0.31% 0.44% 0.73% -
  Horiz. % 90.65% 102.72% 102.72% 101.48% 101.17% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2000 2.0400 2.2500 2.5200 2.1400 2.5000 2.0100 -
P/RPS 0.50 0.62 1.07 2.36 0.50 0.79 0.98 -36.07%
  QoQ % -19.35% -42.06% -54.66% 372.00% -36.71% -19.39% -
  Horiz. % 51.02% 63.27% 109.18% 240.82% 51.02% 80.61% 100.00%
P/EPS -5.78 18.58 24.72 50.70 12.65 16.70 21.11 -
  QoQ % -131.11% -24.84% -51.24% 300.79% -24.25% -20.89% -
  Horiz. % -27.38% 88.02% 117.10% 240.17% 59.92% 79.11% 100.00%
EY -17.31 5.38 4.05 1.97 7.90 5.99 4.74 -
  QoQ % -421.75% 32.84% 105.58% -75.06% 31.89% 26.37% -
  Horiz. % -365.19% 113.50% 85.44% 41.56% 166.67% 126.37% 100.00%
DY 1.36 0.74 0.67 0.00 2.80 1.20 1.49 -5.89%
  QoQ % 83.78% 10.45% 0.00% 0.00% 133.33% -19.46% -
  Horiz. % 91.28% 49.66% 44.97% 0.00% 187.92% 80.54% 100.00%
P/NAPS 0.60 0.49 0.54 0.61 0.52 0.61 0.50 12.89%
  QoQ % 22.45% -9.26% -11.48% 17.31% -14.75% 22.00% -
  Horiz. % 120.00% 98.00% 108.00% 122.00% 104.00% 122.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 -
Price 2.2900 2.1200 2.1800 2.4200 2.4200 2.4300 2.4400 -
P/RPS 0.52 0.64 1.04 2.26 0.57 0.77 1.19 -42.33%
  QoQ % -18.75% -38.46% -53.98% 296.49% -25.97% -35.29% -
  Horiz. % 43.70% 53.78% 87.39% 189.92% 47.90% 64.71% 100.00%
P/EPS -6.01 19.31 23.95 48.69 14.31 16.23 25.63 -
  QoQ % -131.12% -19.37% -50.81% 240.25% -11.83% -36.68% -
  Horiz. % -23.45% 75.34% 93.45% 189.97% 55.83% 63.32% 100.00%
EY -16.63 5.18 4.18 2.05 6.99 6.16 3.90 -
  QoQ % -421.04% 23.92% 103.90% -70.67% 13.47% 57.95% -
  Horiz. % -426.41% 132.82% 107.18% 52.56% 179.23% 157.95% 100.00%
DY 1.31 0.71 0.69 0.00 2.48 1.23 1.23 4.28%
  QoQ % 84.51% 2.90% 0.00% 0.00% 101.63% 0.00% -
  Horiz. % 106.50% 57.72% 56.10% 0.00% 201.63% 100.00% 100.00%
P/NAPS 0.62 0.51 0.52 0.59 0.59 0.59 0.60 2.20%
  QoQ % 21.57% -1.92% -11.86% 0.00% 0.00% -1.67% -
  Horiz. % 103.33% 85.00% 86.67% 98.33% 98.33% 98.33% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers