Highlights

[MBMR] QoQ Quarter Result on 2013-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -5.47%    YoY -     -0.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 492,174 447,359 421,550 549,339 573,604 609,921 524,759 -4.19%
  QoQ % 10.02% 6.12% -23.26% -4.23% -5.95% 16.23% -
  Horiz. % 93.79% 85.25% 80.33% 104.68% 109.31% 116.23% 100.00%
PBT 36,533 27,965 33,001 49,921 52,516 46,763 46,906 -15.39%
  QoQ % 30.64% -15.26% -33.89% -4.94% 12.30% -0.30% -
  Horiz. % 77.89% 59.62% 70.36% 106.43% 111.96% 99.70% 100.00%
Tax -2,048 -1,185 3,136 -4,196 -5,089 -5,085 -8,733 -62.07%
  QoQ % -72.83% -137.79% 174.74% 17.55% -0.08% 41.77% -
  Horiz. % 23.45% 13.57% -35.91% 48.05% 58.27% 58.23% 100.00%
NP 34,485 26,780 36,137 45,725 47,427 41,678 38,173 -6.57%
  QoQ % 28.77% -25.89% -20.97% -3.59% 13.79% 9.18% -
  Horiz. % 90.34% 70.15% 94.67% 119.78% 124.24% 109.18% 100.00%
NP to SH 31,244 23,421 32,858 35,124 37,156 32,751 30,502 1.62%
  QoQ % 33.40% -28.72% -6.45% -5.47% 13.45% 7.37% -
  Horiz. % 102.43% 76.79% 107.72% 115.15% 121.81% 107.37% 100.00%
Tax Rate 5.61 % 4.24 % -9.50 % 8.41 % 9.69 % 10.87 % 18.62 % -55.16%
  QoQ % 32.31% 144.63% -212.96% -13.21% -10.86% -41.62% -
  Horiz. % 30.13% 22.77% -51.02% 45.17% 52.04% 58.38% 100.00%
Total Cost 457,689 420,579 385,413 503,614 526,177 568,243 486,586 -4.01%
  QoQ % 8.82% 9.12% -23.47% -4.29% -7.40% 16.78% -
  Horiz. % 94.06% 86.43% 79.21% 103.50% 108.14% 116.78% 100.00%
Net Worth 1,485,614 1,454,526 1,440,990 1,410,429 1,387,000 1,371,790 981,866 31.90%
  QoQ % 2.14% 0.94% 2.17% 1.69% 1.11% 39.71% -
  Horiz. % 151.31% 148.14% 146.76% 143.65% 141.26% 139.71% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,638 - 11,715 - 11,721 - 9,818 36.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.27% 0.00% 119.32% 0.00% 119.38% 0.00% 100.00%
Div Payout % 50.05 % - % 35.65 % - % 31.55 % - % 32.19 % 34.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.48% 0.00% 110.75% 0.00% 98.01% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,485,614 1,454,526 1,440,990 1,410,429 1,387,000 1,371,790 981,866 31.90%
  QoQ % 2.14% 0.94% 2.17% 1.69% 1.11% 39.71% -
  Horiz. % 151.31% 148.14% 146.76% 143.65% 141.26% 139.71% 100.00%
NOSH 390,951 391,001 390,512 390,700 390,704 390,823 327,288 12.62%
  QoQ % -0.01% 0.13% -0.05% -0.00% -0.03% 19.41% -
  Horiz. % 119.45% 119.47% 119.32% 119.37% 119.38% 119.41% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.01 % 5.99 % 8.57 % 8.32 % 8.27 % 6.83 % 7.27 % -2.41%
  QoQ % 17.03% -30.11% 3.00% 0.60% 21.08% -6.05% -
  Horiz. % 96.42% 82.39% 117.88% 114.44% 113.76% 93.95% 100.00%
ROE 2.10 % 1.61 % 2.28 % 2.49 % 2.68 % 2.39 % 3.11 % -23.09%
  QoQ % 30.43% -29.39% -8.43% -7.09% 12.13% -23.15% -
  Horiz. % 67.52% 51.77% 73.31% 80.06% 86.17% 76.85% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 125.89 114.41 107.95 140.60 146.81 156.06 160.34 -14.93%
  QoQ % 10.03% 5.98% -23.22% -4.23% -5.93% -2.67% -
  Horiz. % 78.51% 71.35% 67.33% 87.69% 91.56% 97.33% 100.00%
EPS 8.00 5.99 8.41 8.99 9.51 8.38 8.57 -4.50%
  QoQ % 33.56% -28.78% -6.45% -5.47% 13.48% -2.22% -
  Horiz. % 93.35% 69.89% 98.13% 104.90% 110.97% 97.78% 100.00%
DPS 4.00 0.00 3.00 0.00 3.00 0.00 3.00 21.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 3.8000 3.7200 3.6900 3.6100 3.5500 3.5100 3.0000 17.12%
  QoQ % 2.15% 0.81% 2.22% 1.69% 1.14% 17.00% -
  Horiz. % 126.67% 124.00% 123.00% 120.33% 118.33% 117.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 125.91 114.45 107.84 140.54 146.74 156.03 134.25 -4.20%
  QoQ % 10.01% 6.13% -23.27% -4.23% -5.95% 16.22% -
  Horiz. % 93.79% 85.25% 80.33% 104.69% 109.30% 116.22% 100.00%
EPS 7.99 5.99 8.41 8.99 9.51 8.38 7.80 1.62%
  QoQ % 33.39% -28.78% -6.45% -5.47% 13.48% 7.44% -
  Horiz. % 102.44% 76.79% 107.82% 115.26% 121.92% 107.44% 100.00%
DPS 4.00 0.00 3.00 0.00 3.00 0.00 2.51 36.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.36% 0.00% 119.52% 0.00% 119.52% 0.00% 100.00%
NAPS 3.8006 3.7211 3.6865 3.6083 3.5483 3.5094 2.5119 31.90%
  QoQ % 2.14% 0.94% 2.17% 1.69% 1.11% 39.71% -
  Horiz. % 151.30% 148.14% 146.76% 143.65% 141.26% 139.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.1000 3.2500 3.2100 3.6000 3.8300 3.4700 3.2100 -
P/RPS 2.46 2.84 2.97 2.56 2.61 2.22 2.00 14.84%
  QoQ % -13.38% -4.38% 16.02% -1.92% 17.57% 11.00% -
  Horiz. % 123.00% 142.00% 148.50% 128.00% 130.50% 111.00% 100.00%
P/EPS 38.79 54.26 38.15 40.04 40.27 41.41 34.44 8.28%
  QoQ % -28.51% 42.23% -4.72% -0.57% -2.75% 20.24% -
  Horiz. % 112.63% 157.55% 110.77% 116.26% 116.93% 120.24% 100.00%
EY 2.58 1.84 2.62 2.50 2.48 2.41 2.90 -7.52%
  QoQ % 40.22% -29.77% 4.80% 0.81% 2.90% -16.90% -
  Horiz. % 88.97% 63.45% 90.34% 86.21% 85.52% 83.10% 100.00%
DY 1.29 0.00 0.93 0.00 0.78 0.00 0.93 24.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.71% 0.00% 100.00% 0.00% 83.87% 0.00% 100.00%
P/NAPS 0.82 0.87 0.87 1.00 1.08 0.99 1.07 -16.30%
  QoQ % -5.75% 0.00% -13.00% -7.41% 9.09% -7.48% -
  Horiz. % 76.64% 81.31% 81.31% 93.46% 100.93% 92.52% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 -
Price 2.8800 3.1700 3.4500 3.5800 3.6700 4.0600 3.3100 -
P/RPS 2.29 2.77 3.20 2.55 2.50 2.60 2.06 7.33%
  QoQ % -17.33% -13.44% 25.49% 2.00% -3.85% 26.21% -
  Horiz. % 111.17% 134.47% 155.34% 123.79% 121.36% 126.21% 100.00%
P/EPS 36.04 52.92 41.00 39.82 38.59 48.45 35.52 0.98%
  QoQ % -31.90% 29.07% 2.96% 3.19% -20.35% 36.40% -
  Horiz. % 101.46% 148.99% 115.43% 112.11% 108.64% 136.40% 100.00%
EY 2.77 1.89 2.44 2.51 2.59 2.06 2.82 -1.19%
  QoQ % 46.56% -22.54% -2.79% -3.09% 25.73% -26.95% -
  Horiz. % 98.23% 67.02% 86.52% 89.01% 91.84% 73.05% 100.00%
DY 1.39 0.00 0.87 0.00 0.82 0.00 0.91 32.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.75% 0.00% 95.60% 0.00% 90.11% 0.00% 100.00%
P/NAPS 0.76 0.85 0.93 0.99 1.03 1.16 1.10 -21.90%
  QoQ % -10.59% -8.60% -6.06% -3.88% -11.21% 5.45% -
  Horiz. % 69.09% 77.27% 84.55% 90.00% 93.64% 105.45% 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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers