Highlights

[MBMR] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     10.30%    YoY -     419.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 558,045 532,450 498,977 472,475 493,316 463,460 443,770 16.55%
  QoQ % 4.81% 6.71% 5.61% -4.22% 6.44% 4.44% -
  Horiz. % 125.75% 119.98% 112.44% 106.47% 111.16% 104.44% 100.00%
PBT 89,309 61,492 73,135 45,127 43,209 39,248 -202,622 -
  QoQ % 45.24% -15.92% 62.06% 4.44% 10.09% 119.37% -
  Horiz. % -44.08% -30.35% -36.09% -22.27% -21.32% -19.37% 100.00%
Tax -8,228 -2,838 -4,646 -2,159 -2,713 -2,181 -1,652 192.50%
  QoQ % -189.92% 38.92% -115.19% 20.42% -24.39% -32.02% -
  Horiz. % 498.06% 171.79% 281.23% 130.69% 164.23% 132.02% 100.00%
NP 81,081 58,654 68,489 42,968 40,496 37,067 -204,274 -
  QoQ % 38.24% -14.36% 59.40% 6.10% 9.25% 118.15% -
  Horiz. % -39.69% -28.71% -33.53% -21.03% -19.82% -18.15% 100.00%
NP to SH 74,038 49,655 60,080 38,105 34,548 32,815 -191,743 -
  QoQ % 49.10% -17.35% 57.67% 10.30% 5.28% 117.11% -
  Horiz. % -38.61% -25.90% -31.33% -19.87% -18.02% -17.11% 100.00%
Tax Rate 9.21 % 4.62 % 6.35 % 4.78 % 6.28 % 5.56 % - % -
  QoQ % 99.35% -27.24% 32.85% -23.89% 12.95% 0.00% -
  Horiz. % 165.65% 83.09% 114.21% 85.97% 112.95% 100.00% -
Total Cost 476,964 473,796 430,488 429,507 452,820 426,393 648,044 -18.53%
  QoQ % 0.67% 10.06% 0.23% -5.15% 6.20% -34.20% -
  Horiz. % 73.60% 73.11% 66.43% 66.28% 69.87% 65.80% 100.00%
Net Worth 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.44% 103.81% 101.36% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,453 - 11,726 - 11,726 - 5,863 152.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 200.00% 0.00% 200.00% 0.00% 100.00%
Div Payout % 31.68 % - % 19.52 % - % 33.94 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.34% 0.00% 57.51% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.44% 103.81% 101.36% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,885 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.53 % 11.02 % 13.73 % 9.09 % 8.21 % 8.00 % -46.03 % -
  QoQ % 31.85% -19.74% 51.05% 10.72% 2.63% 117.38% -
  Horiz. % -31.57% -23.94% -29.83% -19.75% -17.84% -17.38% 100.00%
ROE 4.44 % 3.07 % 3.80 % 2.51 % 2.31 % 2.25 % -13.33 % -
  QoQ % 44.63% -19.21% 51.39% 8.66% 2.67% 116.88% -
  Horiz. % -33.31% -23.03% -28.51% -18.83% -17.33% -16.88% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 142.76 136.22 127.65 120.87 126.20 118.57 113.53 16.55%
  QoQ % 4.80% 6.71% 5.61% -4.22% 6.44% 4.44% -
  Horiz. % 125.75% 119.99% 112.44% 106.47% 111.16% 104.44% 100.00%
EPS 18.94 12.70 15.37 9.75 8.84 8.40 -49.05 -
  QoQ % 49.13% -17.37% 57.64% 10.29% 5.24% 117.13% -
  Horiz. % -38.61% -25.89% -31.34% -19.88% -18.02% -17.13% 100.00%
DPS 6.00 0.00 3.00 0.00 3.00 0.00 1.50 152.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 200.00% 0.00% 200.00% 0.00% 100.00%
NAPS 4.2700 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.43% 103.80% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 142.76 136.22 127.65 120.87 126.20 118.57 113.53 16.55%
  QoQ % 4.80% 6.71% 5.61% -4.22% 6.44% 4.44% -
  Horiz. % 125.75% 119.99% 112.44% 106.47% 111.16% 104.44% 100.00%
EPS 18.94 12.70 15.37 9.75 8.84 8.40 -49.05 -
  QoQ % 49.13% -17.37% 57.64% 10.29% 5.24% 117.13% -
  Horiz. % -38.61% -25.89% -31.34% -19.88% -18.02% -17.13% 100.00%
DPS 6.00 0.00 3.00 0.00 3.00 0.00 1.50 152.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 200.00% 0.00% 200.00% 0.00% 100.00%
NAPS 4.2700 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.43% 103.80% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.9000 2.7600 2.2000 2.0600 2.3800 2.4500 2.2000 -
P/RPS 2.03 2.03 1.72 1.70 1.89 2.07 1.94 3.08%
  QoQ % 0.00% 18.02% 1.18% -10.05% -8.70% 6.70% -
  Horiz. % 104.64% 104.64% 88.66% 87.63% 97.42% 106.70% 100.00%
P/EPS 15.31 21.73 14.31 21.13 26.93 29.18 -4.48 -
  QoQ % -29.54% 51.85% -32.28% -21.54% -7.71% 751.34% -
  Horiz. % -341.74% -485.04% -319.42% -471.65% -601.12% -651.34% 100.00%
EY 6.53 4.60 6.99 4.73 3.71 3.43 -22.30 -
  QoQ % 41.96% -34.19% 47.78% 27.49% 8.16% 115.38% -
  Horiz. % -29.28% -20.63% -31.35% -21.21% -16.64% -15.38% 100.00%
DY 2.07 0.00 1.36 0.00 1.26 0.00 0.68 110.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 304.41% 0.00% 200.00% 0.00% 185.29% 0.00% 100.00%
P/NAPS 0.68 0.67 0.54 0.53 0.62 0.66 0.60 8.73%
  QoQ % 1.49% 24.07% 1.89% -14.52% -6.06% 10.00% -
  Horiz. % 113.33% 111.67% 90.00% 88.33% 103.33% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 23/05/19 27/02/19 22/11/18 28/08/18 - 22/02/18 -
Price 3.6700 2.8000 2.5900 1.8700 2.3200 2.3500 2.2900 -
P/RPS 2.57 2.06 2.03 1.55 1.84 1.98 2.02 17.47%
  QoQ % 24.76% 1.48% 30.97% -15.76% -7.07% -1.98% -
  Horiz. % 127.23% 101.98% 100.50% 76.73% 91.09% 98.02% 100.00%
P/EPS 19.38 22.04 16.85 19.18 26.25 27.99 -4.67 -
  QoQ % -12.07% 30.80% -12.15% -26.93% -6.22% 699.36% -
  Horiz. % -414.99% -471.95% -360.81% -410.71% -562.10% -599.36% 100.00%
EY 5.16 4.54 5.93 5.21 3.81 3.57 -21.42 -
  QoQ % 13.66% -23.44% 13.82% 36.75% 6.72% 116.67% -
  Horiz. % -24.09% -21.20% -27.68% -24.32% -17.79% -16.67% 100.00%
DY 1.63 0.00 1.16 0.00 1.29 0.00 0.66 83.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 246.97% 0.00% 175.76% 0.00% 195.45% 0.00% 100.00%
P/NAPS 0.86 0.68 0.64 0.48 0.61 0.63 0.62 24.45%
  QoQ % 26.47% 6.25% 33.33% -21.31% -3.17% 1.61% -
  Horiz. % 138.71% 109.68% 103.23% 77.42% 98.39% 101.61% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers