Highlights

[MBMR] QoQ Quarter Result on 2018-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     5.28%    YoY -     113.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 532,450 498,977 472,475 493,316 463,460 443,770 466,805 9.18%
  QoQ % 6.71% 5.61% -4.22% 6.44% 4.44% -4.93% -
  Horiz. % 114.06% 106.89% 101.21% 105.68% 99.28% 95.07% 100.00%
PBT 61,492 73,135 45,127 43,209 39,248 -202,622 11,678 202.97%
  QoQ % -15.92% 62.06% 4.44% 10.09% 119.37% -1,835.07% -
  Horiz. % 526.56% 626.26% 386.43% 370.00% 336.08% -1,735.07% 100.00%
Tax -2,838 -4,646 -2,159 -2,713 -2,181 -1,652 -2,528 8.02%
  QoQ % 38.92% -115.19% 20.42% -24.39% -32.02% 34.65% -
  Horiz. % 112.26% 183.78% 85.40% 107.32% 86.27% 65.35% 100.00%
NP 58,654 68,489 42,968 40,496 37,067 -204,274 9,150 245.47%
  QoQ % -14.36% 59.40% 6.10% 9.25% 118.15% -2,332.50% -
  Horiz. % 641.03% 748.51% 469.60% 442.58% 405.10% -2,232.50% 100.00%
NP to SH 49,655 60,080 38,105 34,548 32,815 -191,743 7,334 258.31%
  QoQ % -17.35% 57.67% 10.30% 5.28% 117.11% -2,714.44% -
  Horiz. % 677.05% 819.20% 519.57% 471.07% 447.44% -2,614.44% 100.00%
Tax Rate 4.62 % 6.35 % 4.78 % 6.28 % 5.56 % - % 21.65 % -64.32%
  QoQ % -27.24% 32.85% -23.89% 12.95% 0.00% 0.00% -
  Horiz. % 21.34% 29.33% 22.08% 29.01% 25.68% 0.00% 100.00%
Total Cost 473,796 430,488 429,507 452,820 426,393 648,044 457,655 2.34%
  QoQ % 10.06% 0.23% -5.15% 6.20% -34.20% 41.60% -
  Horiz. % 103.53% 94.06% 93.85% 98.94% 93.17% 141.60% 100.00%
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 11,726 - 11,726 - 5,863 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 200.00% 0.00% 100.00% -
Div Payout % - % 19.52 % - % 33.94 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.51% 0.00% 100.00% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,887 390,885 390,885 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.02 % 13.73 % 9.09 % 8.21 % 8.00 % -46.03 % 1.96 % 216.52%
  QoQ % -19.74% 51.05% 10.72% 2.63% 117.38% -2,448.47% -
  Horiz. % 562.24% 700.51% 463.78% 418.88% 408.16% -2,348.47% 100.00%
ROE 3.07 % 3.80 % 2.51 % 2.31 % 2.25 % -13.33 % 0.45 % 260.13%
  QoQ % -19.21% 51.39% 8.66% 2.67% 116.88% -3,062.22% -
  Horiz. % 682.22% 844.44% 557.78% 513.33% 500.00% -2,962.22% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 136.22 127.65 120.87 126.20 118.57 113.53 119.42 9.18%
  QoQ % 6.71% 5.61% -4.22% 6.44% 4.44% -4.93% -
  Horiz. % 114.07% 106.89% 101.21% 105.68% 99.29% 95.07% 100.00%
EPS 12.70 15.37 9.75 8.84 8.40 -49.05 1.88 257.77%
  QoQ % -17.37% 57.64% 10.29% 5.24% 117.13% -2,709.04% -
  Horiz. % 675.53% 817.55% 518.62% 470.21% 446.81% -2,609.04% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 136.22 127.65 120.87 126.20 118.57 113.53 119.42 9.18%
  QoQ % 6.71% 5.61% -4.22% 6.44% 4.44% -4.93% -
  Horiz. % 114.07% 106.89% 101.21% 105.68% 99.29% 95.07% 100.00%
EPS 12.70 15.37 9.75 8.84 8.40 -49.05 1.88 257.77%
  QoQ % -17.37% 57.64% 10.29% 5.24% 117.13% -2,709.04% -
  Horiz. % 675.53% 817.55% 518.62% 470.21% 446.81% -2,609.04% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.7600 2.2000 2.0600 2.3800 2.4500 2.2000 2.0400 -
P/RPS 2.03 1.72 1.70 1.89 2.07 1.94 1.71 12.13%
  QoQ % 18.02% 1.18% -10.05% -8.70% 6.70% 13.45% -
  Horiz. % 118.71% 100.58% 99.42% 110.53% 121.05% 113.45% 100.00%
P/EPS 21.73 14.31 21.13 26.93 29.18 -4.48 108.73 -65.85%
  QoQ % 51.85% -32.28% -21.54% -7.71% 751.34% -104.12% -
  Horiz. % 19.99% 13.16% 19.43% 24.77% 26.84% -4.12% 100.00%
EY 4.60 6.99 4.73 3.71 3.43 -22.30 0.92 192.69%
  QoQ % -34.19% 47.78% 27.49% 8.16% 115.38% -2,523.91% -
  Horiz. % 500.00% 759.78% 514.13% 403.26% 372.83% -2,423.91% 100.00%
DY 0.00 1.36 0.00 1.26 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 185.29% 0.00% 100.00% -
P/NAPS 0.67 0.54 0.53 0.62 0.66 0.60 0.49 23.22%
  QoQ % 24.07% 1.89% -14.52% -6.06% 10.00% 22.45% -
  Horiz. % 136.73% 110.20% 108.16% 126.53% 134.69% 122.45% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 27/02/19 22/11/18 28/08/18 - 22/02/18 22/11/17 -
Price 2.8000 2.5900 1.8700 2.3200 2.3500 2.2900 2.1200 -
P/RPS 2.06 2.03 1.55 1.84 1.98 2.02 1.78 10.24%
  QoQ % 1.48% 30.97% -15.76% -7.07% -1.98% 13.48% -
  Horiz. % 115.73% 114.04% 87.08% 103.37% 111.24% 113.48% 100.00%
P/EPS 22.04 16.85 19.18 26.25 27.99 -4.67 112.99 -66.40%
  QoQ % 30.80% -12.15% -26.93% -6.22% 699.36% -104.13% -
  Horiz. % 19.51% 14.91% 16.97% 23.23% 24.77% -4.13% 100.00%
EY 4.54 5.93 5.21 3.81 3.57 -21.42 0.89 196.63%
  QoQ % -23.44% 13.82% 36.75% 6.72% 116.67% -2,506.74% -
  Horiz. % 510.11% 666.29% 585.39% 428.09% 401.12% -2,406.74% 100.00%
DY 0.00 1.16 0.00 1.29 0.00 0.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 175.76% 0.00% 195.45% 0.00% 100.00% -
P/NAPS 0.68 0.64 0.48 0.61 0.63 0.62 0.51 21.16%
  QoQ % 6.25% 33.33% -21.31% -3.17% 1.61% 21.57% -
  Horiz. % 133.33% 125.49% 94.12% 119.61% 123.53% 121.57% 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 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers