Highlights

[MBMR] QoQ Quarter Result on 2016-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     13.21%    YoY -     146.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 403,909 418,072 437,228 431,942 427,100 373,936 439,325 -5.45%
  QoQ % -3.39% -4.38% 1.22% 1.13% 14.22% -14.88% -
  Horiz. % 91.94% 95.16% 99.52% 98.32% 97.22% 85.12% 100.00%
PBT 19,821 22,622 11,135 26,084 23,599 21,941 11,422 44.46%
  QoQ % -12.38% 103.16% -57.31% 10.53% 7.56% 92.09% -
  Horiz. % 173.53% 198.06% 97.49% 228.37% 206.61% 192.09% 100.00%
Tax -1,732 -1,609 -1,722 -2,004 -2,054 -1,084 -1,904 -6.12%
  QoQ % -7.64% 6.56% 14.07% 2.43% -89.48% 43.07% -
  Horiz. % 90.97% 84.51% 90.44% 105.25% 107.88% 56.93% 100.00%
NP 18,089 21,013 9,413 24,080 21,545 20,857 9,518 53.49%
  QoQ % -13.92% 123.23% -60.91% 11.77% 3.30% 119.13% -
  Horiz. % 190.05% 220.77% 98.90% 252.99% 226.36% 219.13% 100.00%
NP to SH 16,154 19,425 7,566 21,298 18,813 18,397 7,409 68.22%
  QoQ % -16.84% 156.74% -64.48% 13.21% 2.26% 148.31% -
  Horiz. % 218.03% 262.18% 102.12% 287.46% 253.92% 248.31% 100.00%
Tax Rate 8.74 % 7.11 % 15.46 % 7.68 % 8.70 % 4.94 % 16.67 % -35.01%
  QoQ % 22.93% -54.01% 101.30% -11.72% 76.11% -70.37% -
  Horiz. % 52.43% 42.65% 92.74% 46.07% 52.19% 29.63% 100.00%
Total Cost 385,820 397,059 427,815 407,862 405,555 353,079 429,807 -6.95%
  QoQ % -2.83% -7.19% 4.89% 0.57% 14.86% -17.85% -
  Horiz. % 89.77% 92.38% 99.54% 94.89% 94.36% 82.15% 100.00%
Net Worth 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,594,884 1.46%
  QoQ % 1.22% 0.09% 0.66% 0.67% 1.12% -1.55% -
  Horiz. % 102.20% 100.97% 100.87% 100.22% 99.55% 98.45% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,863 - 11,743 11,723 11,731 - 11,698 -36.93%
  QoQ % 0.00% 0.00% 0.17% -0.07% 0.00% 0.00% -
  Horiz. % 50.12% 0.00% 100.38% 100.22% 100.29% 0.00% 100.00%
Div Payout % 36.30 % - % 155.21 % 55.05 % 62.36 % - % 157.89 % -62.50%
  QoQ % 0.00% 0.00% 181.94% -11.72% 0.00% 0.00% -
  Horiz. % 22.99% 0.00% 98.30% 34.87% 39.50% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,594,884 1.46%
  QoQ % 1.22% 0.09% 0.66% 0.67% 1.12% -1.55% -
  Horiz. % 102.20% 100.97% 100.87% 100.22% 99.55% 98.45% 100.00%
NOSH 390,885 390,845 391,444 390,789 391,060 390,594 389,947 0.16%
  QoQ % 0.01% -0.15% 0.17% -0.07% 0.12% 0.17% -
  Horiz. % 100.24% 100.23% 100.38% 100.22% 100.29% 100.17% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.48 % 5.03 % 2.15 % 5.57 % 5.04 % 5.58 % 2.17 % 62.21%
  QoQ % -10.93% 133.95% -61.40% 10.52% -9.68% 157.14% -
  Horiz. % 206.45% 231.80% 99.08% 256.68% 232.26% 257.14% 100.00%
ROE 0.99 % 1.21 % 0.47 % 1.33 % 1.18 % 1.17 % 0.46 % 66.77%
  QoQ % -18.18% 157.45% -64.66% 12.71% 0.85% 154.35% -
  Horiz. % 215.22% 263.04% 102.17% 289.13% 256.52% 254.35% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 103.33 106.97 111.70 110.53 109.22 95.74 112.66 -5.61%
  QoQ % -3.40% -4.23% 1.06% 1.20% 14.08% -15.02% -
  Horiz. % 91.72% 94.95% 99.15% 98.11% 96.95% 84.98% 100.00%
EPS 4.13 4.97 1.94 5.45 4.82 4.71 1.90 67.88%
  QoQ % -16.90% 156.19% -64.40% 13.07% 2.34% 147.89% -
  Horiz. % 217.37% 261.58% 102.11% 286.84% 253.68% 247.89% 100.00%
DPS 1.50 0.00 3.00 3.00 3.00 0.00 3.00 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 4.1700 4.1200 4.1100 4.0900 4.0600 4.0200 4.0900 1.30%
  QoQ % 1.21% 0.24% 0.49% 0.74% 1.00% -1.71% -
  Horiz. % 101.96% 100.73% 100.49% 100.00% 99.27% 98.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 103.33 106.95 111.86 110.50 109.26 95.66 112.39 -5.45%
  QoQ % -3.38% -4.39% 1.23% 1.13% 14.22% -14.89% -
  Horiz. % 91.94% 95.16% 99.53% 98.32% 97.22% 85.11% 100.00%
EPS 4.13 4.97 1.94 5.45 4.81 4.71 1.90 67.88%
  QoQ % -16.90% 156.19% -64.40% 13.31% 2.12% 147.89% -
  Horiz. % 217.37% 261.58% 102.11% 286.84% 253.16% 247.89% 100.00%
DPS 1.50 0.00 3.00 3.00 3.00 0.00 2.99 -36.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.17% 0.00% 100.33% 100.33% 100.33% 0.00% 100.00%
NAPS 4.1700 4.1196 4.1159 4.0890 4.0618 4.0170 4.0802 1.46%
  QoQ % 1.22% 0.09% 0.66% 0.67% 1.12% -1.55% -
  Horiz. % 102.20% 100.97% 100.87% 100.22% 99.55% 98.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.2500 2.5200 2.1400 2.5000 2.0100 2.2000 2.4000 -
P/RPS 2.18 2.36 1.92 2.26 1.84 2.30 2.13 1.56%
  QoQ % -7.63% 22.92% -15.04% 22.83% -20.00% 7.98% -
  Horiz. % 102.35% 110.80% 90.14% 106.10% 86.38% 107.98% 100.00%
P/EPS 54.44 50.70 110.72 45.87 41.78 46.71 126.32 -42.97%
  QoQ % 7.38% -54.21% 141.38% 9.79% -10.55% -63.02% -
  Horiz. % 43.10% 40.14% 87.65% 36.31% 33.07% 36.98% 100.00%
EY 1.84 1.97 0.90 2.18 2.39 2.14 0.79 75.80%
  QoQ % -6.60% 118.89% -58.72% -8.79% 11.68% 170.89% -
  Horiz. % 232.91% 249.37% 113.92% 275.95% 302.53% 270.89% 100.00%
DY 0.67 0.00 1.40 1.20 1.49 0.00 1.25 -34.04%
  QoQ % 0.00% 0.00% 16.67% -19.46% 0.00% 0.00% -
  Horiz. % 53.60% 0.00% 112.00% 96.00% 119.20% 0.00% 100.00%
P/NAPS 0.54 0.61 0.52 0.61 0.50 0.55 0.59 -5.74%
  QoQ % -11.48% 17.31% -14.75% 22.00% -9.09% -6.78% -
  Horiz. % 91.53% 103.39% 88.14% 103.39% 84.75% 93.22% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 -
Price 2.1800 2.4200 2.4200 2.4300 2.4400 2.2000 2.4300 -
P/RPS 2.11 2.26 2.17 2.20 2.23 2.30 2.16 -1.55%
  QoQ % -6.64% 4.15% -1.36% -1.35% -3.04% 6.48% -
  Horiz. % 97.69% 104.63% 100.46% 101.85% 103.24% 106.48% 100.00%
P/EPS 52.75 48.69 125.20 44.59 50.72 46.71 127.89 -44.62%
  QoQ % 8.34% -61.11% 180.78% -12.09% 8.58% -63.48% -
  Horiz. % 41.25% 38.07% 97.90% 34.87% 39.66% 36.52% 100.00%
EY 1.90 2.05 0.80 2.24 1.97 2.14 0.78 81.14%
  QoQ % -7.32% 156.25% -64.29% 13.71% -7.94% 174.36% -
  Horiz. % 243.59% 262.82% 102.56% 287.18% 252.56% 274.36% 100.00%
DY 0.69 0.00 1.24 1.23 1.23 0.00 1.23 -32.01%
  QoQ % 0.00% 0.00% 0.81% 0.00% 0.00% 0.00% -
  Horiz. % 56.10% 0.00% 100.81% 100.00% 100.00% 0.00% 100.00%
P/NAPS 0.52 0.59 0.59 0.59 0.60 0.55 0.59 -8.08%
  QoQ % -11.86% 0.00% 0.00% -1.67% 9.09% -6.78% -
  Horiz. % 88.14% 100.00% 100.00% 100.00% 101.69% 93.22% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.420.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 
Partners & Brokers