Highlights

[MBMR] QoQ Quarter Result on 2013-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     13.45%    YoY -     26.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 447,359 421,550 549,339 573,604 609,921 524,759 584,951 -16.38%
  QoQ % 6.12% -23.26% -4.23% -5.95% 16.23% -10.29% -
  Horiz. % 76.48% 72.07% 93.91% 98.06% 104.27% 89.71% 100.00%
PBT 27,965 33,001 49,921 52,516 46,763 46,906 50,407 -32.51%
  QoQ % -15.26% -33.89% -4.94% 12.30% -0.30% -6.95% -
  Horiz. % 55.48% 65.47% 99.04% 104.18% 92.77% 93.05% 100.00%
Tax -1,185 3,136 -4,196 -5,089 -5,085 -8,733 -4,924 -61.34%
  QoQ % -137.79% 174.74% 17.55% -0.08% 41.77% -77.36% -
  Horiz. % 24.07% -63.69% 85.22% 103.35% 103.27% 177.36% 100.00%
NP 26,780 36,137 45,725 47,427 41,678 38,173 45,483 -29.77%
  QoQ % -25.89% -20.97% -3.59% 13.79% 9.18% -16.07% -
  Horiz. % 58.88% 79.45% 100.53% 104.27% 91.63% 83.93% 100.00%
NP to SH 23,421 32,858 35,124 37,156 32,751 30,502 35,468 -24.19%
  QoQ % -28.72% -6.45% -5.47% 13.45% 7.37% -14.00% -
  Horiz. % 66.03% 92.64% 99.03% 104.76% 92.34% 86.00% 100.00%
Tax Rate 4.24 % -9.50 % 8.41 % 9.69 % 10.87 % 18.62 % 9.77 % -42.71%
  QoQ % 144.63% -212.96% -13.21% -10.86% -41.62% 90.58% -
  Horiz. % 43.40% -97.24% 86.08% 99.18% 111.26% 190.58% 100.00%
Total Cost 420,579 385,413 503,614 526,177 568,243 486,586 539,468 -15.31%
  QoQ % 9.12% -23.47% -4.29% -7.40% 16.78% -9.80% -
  Horiz. % 77.96% 71.44% 93.35% 97.54% 105.33% 90.20% 100.00%
Net Worth 1,454,526 1,440,990 1,410,429 1,387,000 1,371,790 981,866 1,026,060 26.22%
  QoQ % 0.94% 2.17% 1.69% 1.11% 39.71% -4.31% -
  Horiz. % 141.76% 140.44% 137.46% 135.18% 133.69% 95.69% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 11,715 - 11,721 - 9,818 9,188 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.86% -
  Horiz. % 0.00% 127.50% 0.00% 127.56% 0.00% 106.86% 100.00%
Div Payout % - % 35.65 % - % 31.55 % - % 32.19 % 25.91 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 24.24% -
  Horiz. % 0.00% 137.59% 0.00% 121.77% 0.00% 124.24% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,454,526 1,440,990 1,410,429 1,387,000 1,371,790 981,866 1,026,060 26.22%
  QoQ % 0.94% 2.17% 1.69% 1.11% 39.71% -4.31% -
  Horiz. % 141.76% 140.44% 137.46% 135.18% 133.69% 95.69% 100.00%
NOSH 391,001 390,512 390,700 390,704 390,823 327,288 306,286 17.70%
  QoQ % 0.13% -0.05% -0.00% -0.03% 19.41% 6.86% -
  Horiz. % 127.66% 127.50% 127.56% 127.56% 127.60% 106.86% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.99 % 8.57 % 8.32 % 8.27 % 6.83 % 7.27 % 7.78 % -16.01%
  QoQ % -30.11% 3.00% 0.60% 21.08% -6.05% -6.56% -
  Horiz. % 76.99% 110.15% 106.94% 106.30% 87.79% 93.44% 100.00%
ROE 1.61 % 2.28 % 2.49 % 2.68 % 2.39 % 3.11 % 3.46 % -39.98%
  QoQ % -29.39% -8.43% -7.09% 12.13% -23.15% -10.12% -
  Horiz. % 46.53% 65.90% 71.97% 77.46% 69.08% 89.88% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.41 107.95 140.60 146.81 156.06 160.34 190.98 -28.96%
  QoQ % 5.98% -23.22% -4.23% -5.93% -2.67% -16.04% -
  Horiz. % 59.91% 56.52% 73.62% 76.87% 81.72% 83.96% 100.00%
EPS 5.99 8.41 8.99 9.51 8.38 8.57 11.58 -35.59%
  QoQ % -28.78% -6.45% -5.47% 13.48% -2.22% -25.99% -
  Horiz. % 51.73% 72.63% 77.63% 82.12% 72.37% 74.01% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% 100.00%
NAPS 3.7200 3.6900 3.6100 3.5500 3.5100 3.0000 3.3500 7.24%
  QoQ % 0.81% 2.22% 1.69% 1.14% 17.00% -10.45% -
  Horiz. % 111.04% 110.15% 107.76% 105.97% 104.78% 89.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.45 107.84 140.54 146.74 156.03 134.25 149.65 -16.38%
  QoQ % 6.13% -23.27% -4.23% -5.95% 16.22% -10.29% -
  Horiz. % 76.48% 72.06% 93.91% 98.06% 104.26% 89.71% 100.00%
EPS 5.99 8.41 8.99 9.51 8.38 7.80 9.07 -24.18%
  QoQ % -28.78% -6.45% -5.47% 13.48% 7.44% -14.00% -
  Horiz. % 66.04% 92.72% 99.12% 104.85% 92.39% 86.00% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 2.51 2.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.81% -
  Horiz. % 0.00% 127.66% 0.00% 127.66% 0.00% 106.81% 100.00%
NAPS 3.7211 3.6865 3.6083 3.5483 3.5094 2.5119 2.6249 26.22%
  QoQ % 0.94% 2.17% 1.69% 1.11% 39.71% -4.30% -
  Horiz. % 141.76% 140.44% 137.46% 135.18% 133.70% 95.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.2500 3.2100 3.6000 3.8300 3.4700 3.2100 3.3600 -
P/RPS 2.84 2.97 2.56 2.61 2.22 2.00 1.76 37.61%
  QoQ % -4.38% 16.02% -1.92% 17.57% 11.00% 13.64% -
  Horiz. % 161.36% 168.75% 145.45% 148.30% 126.14% 113.64% 100.00%
P/EPS 54.26 38.15 40.04 40.27 41.41 34.44 29.02 51.83%
  QoQ % 42.23% -4.72% -0.57% -2.75% 20.24% 18.68% -
  Horiz. % 186.97% 131.46% 137.97% 138.77% 142.69% 118.68% 100.00%
EY 1.84 2.62 2.50 2.48 2.41 2.90 3.45 -34.26%
  QoQ % -29.77% 4.80% 0.81% 2.90% -16.90% -15.94% -
  Horiz. % 53.33% 75.94% 72.46% 71.88% 69.86% 84.06% 100.00%
DY 0.00 0.93 0.00 0.78 0.00 0.93 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.49% -
  Horiz. % 0.00% 104.49% 0.00% 87.64% 0.00% 104.49% 100.00%
P/NAPS 0.87 0.87 1.00 1.08 0.99 1.07 1.00 -8.87%
  QoQ % 0.00% -13.00% -7.41% 9.09% -7.48% 7.00% -
  Horiz. % 87.00% 87.00% 100.00% 108.00% 99.00% 107.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 -
Price 3.1700 3.4500 3.5800 3.6700 4.0600 3.3100 3.3800 -
P/RPS 2.77 3.20 2.55 2.50 2.60 2.06 1.77 34.83%
  QoQ % -13.44% 25.49% 2.00% -3.85% 26.21% 16.38% -
  Horiz. % 156.50% 180.79% 144.07% 141.24% 146.89% 116.38% 100.00%
P/EPS 52.92 41.00 39.82 38.59 48.45 35.52 29.19 48.74%
  QoQ % 29.07% 2.96% 3.19% -20.35% 36.40% 21.69% -
  Horiz. % 181.29% 140.46% 136.42% 132.20% 165.98% 121.69% 100.00%
EY 1.89 2.44 2.51 2.59 2.06 2.82 3.43 -32.81%
  QoQ % -22.54% -2.79% -3.09% 25.73% -26.95% -17.78% -
  Horiz. % 55.10% 71.14% 73.18% 75.51% 60.06% 82.22% 100.00%
DY 0.00 0.87 0.00 0.82 0.00 0.91 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.25% -
  Horiz. % 0.00% 97.75% 0.00% 92.13% 0.00% 102.25% 100.00%
P/NAPS 0.85 0.93 0.99 1.03 1.16 1.10 1.01 -10.87%
  QoQ % -8.60% -6.06% -3.88% -11.21% 5.45% 8.91% -
  Horiz. % 84.16% 92.08% 98.02% 101.98% 114.85% 108.91% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers