Highlights

[MBMR] QoQ Quarter Result on 2016-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     2.26%    YoY -     -35.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 418,072 437,228 431,942 427,100 373,936 439,325 411,184 1.11%
  QoQ % -4.38% 1.22% 1.13% 14.22% -14.88% 6.84% -
  Horiz. % 101.68% 106.33% 105.05% 103.87% 90.94% 106.84% 100.00%
PBT 22,622 11,135 26,084 23,599 21,941 11,422 12,454 48.82%
  QoQ % 103.16% -57.31% 10.53% 7.56% 92.09% -8.29% -
  Horiz. % 181.64% 89.41% 209.44% 189.49% 176.18% 91.71% 100.00%
Tax -1,609 -1,722 -2,004 -2,054 -1,084 -1,904 -1,168 23.78%
  QoQ % 6.56% 14.07% 2.43% -89.48% 43.07% -63.01% -
  Horiz. % 137.76% 147.43% 171.58% 175.86% 92.81% 163.01% 100.00%
NP 21,013 9,413 24,080 21,545 20,857 9,518 11,286 51.29%
  QoQ % 123.23% -60.91% 11.77% 3.30% 119.13% -15.67% -
  Horiz. % 186.19% 83.40% 213.36% 190.90% 184.80% 84.33% 100.00%
NP to SH 19,425 7,566 21,298 18,813 18,397 7,409 8,623 71.76%
  QoQ % 156.74% -64.48% 13.21% 2.26% 148.31% -14.08% -
  Horiz. % 225.27% 87.74% 246.99% 218.17% 213.35% 85.92% 100.00%
Tax Rate 7.11 % 15.46 % 7.68 % 8.70 % 4.94 % 16.67 % 9.38 % -16.85%
  QoQ % -54.01% 101.30% -11.72% 76.11% -70.37% 77.72% -
  Horiz. % 75.80% 164.82% 81.88% 92.75% 52.67% 177.72% 100.00%
Total Cost 397,059 427,815 407,862 405,555 353,079 429,807 399,898 -0.47%
  QoQ % -7.19% 4.89% 0.57% 14.86% -17.85% 7.48% -
  Horiz. % 99.29% 106.98% 101.99% 101.41% 88.29% 107.48% 100.00%
Net Worth 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,594,884 1,588,036 0.93%
  QoQ % 0.09% 0.66% 0.67% 1.12% -1.55% 0.43% -
  Horiz. % 101.40% 101.31% 100.65% 99.98% 98.88% 100.43% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 11,743 11,723 11,731 - 11,698 27,312 -
  QoQ % 0.00% 0.17% -0.07% 0.00% 0.00% -57.17% -
  Horiz. % 0.00% 43.00% 42.92% 42.95% 0.00% 42.83% 100.00%
Div Payout % - % 155.21 % 55.05 % 62.36 % - % 157.89 % 316.74 % -
  QoQ % 0.00% 181.94% -11.72% 0.00% 0.00% -50.15% -
  Horiz. % 0.00% 49.00% 17.38% 19.69% 0.00% 49.85% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,594,884 1,588,036 0.93%
  QoQ % 0.09% 0.66% 0.67% 1.12% -1.55% 0.43% -
  Horiz. % 101.40% 101.31% 100.65% 99.98% 98.88% 100.43% 100.00%
NOSH 390,845 391,444 390,789 391,060 390,594 389,947 390,180 0.11%
  QoQ % -0.15% 0.17% -0.07% 0.12% 0.17% -0.06% -
  Horiz. % 100.17% 100.32% 100.16% 100.23% 100.11% 99.94% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.03 % 2.15 % 5.57 % 5.04 % 5.58 % 2.17 % 2.74 % 49.87%
  QoQ % 133.95% -61.40% 10.52% -9.68% 157.14% -20.80% -
  Horiz. % 183.58% 78.47% 203.28% 183.94% 203.65% 79.20% 100.00%
ROE 1.21 % 0.47 % 1.33 % 1.18 % 1.17 % 0.46 % 0.54 % 71.15%
  QoQ % 157.45% -64.66% 12.71% 0.85% 154.35% -14.81% -
  Horiz. % 224.07% 87.04% 246.30% 218.52% 216.67% 85.19% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.97 111.70 110.53 109.22 95.74 112.66 105.38 1.00%
  QoQ % -4.23% 1.06% 1.20% 14.08% -15.02% 6.91% -
  Horiz. % 101.51% 106.00% 104.89% 103.64% 90.85% 106.91% 100.00%
EPS 4.97 1.94 5.45 4.82 4.71 1.90 2.21 71.56%
  QoQ % 156.19% -64.40% 13.07% 2.34% 147.89% -14.03% -
  Horiz. % 224.89% 87.78% 246.61% 218.10% 213.12% 85.97% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 3.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -57.14% -
  Horiz. % 0.00% 42.86% 42.86% 42.86% 0.00% 42.86% 100.00%
NAPS 4.1200 4.1100 4.0900 4.0600 4.0200 4.0900 4.0700 0.82%
  QoQ % 0.24% 0.49% 0.74% 1.00% -1.71% 0.49% -
  Horiz. % 101.23% 100.98% 100.49% 99.75% 98.77% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.95 111.86 110.50 109.26 95.66 112.39 105.19 1.11%
  QoQ % -4.39% 1.23% 1.13% 14.22% -14.89% 6.84% -
  Horiz. % 101.67% 106.34% 105.05% 103.87% 90.94% 106.84% 100.00%
EPS 4.97 1.94 5.45 4.81 4.71 1.90 2.21 71.56%
  QoQ % 156.19% -64.40% 13.31% 2.12% 147.89% -14.03% -
  Horiz. % 224.89% 87.78% 246.61% 217.65% 213.12% 85.97% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 2.99 6.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -57.22% -
  Horiz. % 0.00% 42.92% 42.92% 42.92% 0.00% 42.78% 100.00%
NAPS 4.1196 4.1159 4.0890 4.0618 4.0170 4.0802 4.0626 0.93%
  QoQ % 0.09% 0.66% 0.67% 1.12% -1.55% 0.43% -
  Horiz. % 101.40% 101.31% 100.65% 99.98% 98.88% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.5200 2.1400 2.5000 2.0100 2.2000 2.4000 2.8900 -
P/RPS 2.36 1.92 2.26 1.84 2.30 2.13 2.74 -9.47%
  QoQ % 22.92% -15.04% 22.83% -20.00% 7.98% -22.26% -
  Horiz. % 86.13% 70.07% 82.48% 67.15% 83.94% 77.74% 100.00%
P/EPS 50.70 110.72 45.87 41.78 46.71 126.32 130.77 -46.80%
  QoQ % -54.21% 141.38% 9.79% -10.55% -63.02% -3.40% -
  Horiz. % 38.77% 84.67% 35.08% 31.95% 35.72% 96.60% 100.00%
EY 1.97 0.90 2.18 2.39 2.14 0.79 0.76 88.59%
  QoQ % 118.89% -58.72% -8.79% 11.68% 170.89% 3.95% -
  Horiz. % 259.21% 118.42% 286.84% 314.47% 281.58% 103.95% 100.00%
DY 0.00 1.40 1.20 1.49 0.00 1.25 2.42 -
  QoQ % 0.00% 16.67% -19.46% 0.00% 0.00% -48.35% -
  Horiz. % 0.00% 57.85% 49.59% 61.57% 0.00% 51.65% 100.00%
P/NAPS 0.61 0.52 0.61 0.50 0.55 0.59 0.71 -9.62%
  QoQ % 17.31% -14.75% 22.00% -9.09% -6.78% -16.90% -
  Horiz. % 85.92% 73.24% 85.92% 70.42% 77.46% 83.10% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 18/11/15 -
Price 2.4200 2.4200 2.4300 2.4400 2.2000 2.4300 2.8300 -
P/RPS 2.26 2.17 2.20 2.23 2.30 2.16 2.69 -10.95%
  QoQ % 4.15% -1.36% -1.35% -3.04% 6.48% -19.70% -
  Horiz. % 84.01% 80.67% 81.78% 82.90% 85.50% 80.30% 100.00%
P/EPS 48.69 125.20 44.59 50.72 46.71 127.89 128.05 -47.48%
  QoQ % -61.11% 180.78% -12.09% 8.58% -63.48% -0.12% -
  Horiz. % 38.02% 97.77% 34.82% 39.61% 36.48% 99.88% 100.00%
EY 2.05 0.80 2.24 1.97 2.14 0.78 0.78 90.33%
  QoQ % 156.25% -64.29% 13.71% -7.94% 174.36% 0.00% -
  Horiz. % 262.82% 102.56% 287.18% 252.56% 274.36% 100.00% 100.00%
DY 0.00 1.24 1.23 1.23 0.00 1.23 2.47 -
  QoQ % 0.00% 0.81% 0.00% 0.00% 0.00% -50.20% -
  Horiz. % 0.00% 50.20% 49.80% 49.80% 0.00% 49.80% 100.00%
P/NAPS 0.59 0.59 0.59 0.60 0.55 0.59 0.70 -10.76%
  QoQ % 0.00% 0.00% -1.67% 9.09% -6.78% -15.71% -
  Horiz. % 84.29% 84.29% 84.29% 85.71% 78.57% 84.29% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers