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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 472,475 493,316 463,460 443,770 466,805 403,909 418,072 8.49%
  QoQ % -4.22% 6.44% 4.44% -4.93% 15.57% -3.39% -
  Horiz. % 113.01% 118.00% 110.86% 106.15% 111.66% 96.61% 100.00%
PBT 45,127 43,209 39,248 -202,622 11,678 19,821 22,622 58.40%
  QoQ % 4.44% 10.09% 119.37% -1,835.07% -41.08% -12.38% -
  Horiz. % 199.48% 191.00% 173.49% -895.69% 51.62% 87.62% 100.00%
Tax -2,159 -2,713 -2,181 -1,652 -2,528 -1,732 -1,609 21.63%
  QoQ % 20.42% -24.39% -32.02% 34.65% -45.96% -7.64% -
  Horiz. % 134.18% 168.61% 135.55% 102.67% 157.12% 107.64% 100.00%
NP 42,968 40,496 37,067 -204,274 9,150 18,089 21,013 61.03%
  QoQ % 6.10% 9.25% 118.15% -2,332.50% -49.42% -13.92% -
  Horiz. % 204.48% 192.72% 176.40% -972.13% 43.54% 86.08% 100.00%
NP to SH 38,105 34,548 32,815 -191,743 7,334 16,154 19,425 56.64%
  QoQ % 10.30% 5.28% 117.11% -2,714.44% -54.60% -16.84% -
  Horiz. % 196.16% 177.85% 168.93% -987.09% 37.76% 83.16% 100.00%
Tax Rate 4.78 % 6.28 % 5.56 % - % 21.65 % 8.74 % 7.11 % -23.24%
  QoQ % -23.89% 12.95% 0.00% 0.00% 147.71% 22.93% -
  Horiz. % 67.23% 88.33% 78.20% 0.00% 304.50% 122.93% 100.00%
Total Cost 429,507 452,820 426,393 648,044 457,655 385,820 397,059 5.37%
  QoQ % -5.15% 6.20% -34.20% 41.60% 18.62% -2.83% -
  Horiz. % 108.17% 114.04% 107.39% 163.21% 115.26% 97.17% 100.00%
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 11,726 - 5,863 - 5,863 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 33.94 % - % - % - % 36.30 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.50% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
NOSH 390,887 390,887 390,887 390,885 390,885 390,885 390,845 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.09 % 8.21 % 8.00 % -46.03 % 1.96 % 4.48 % 5.03 % 48.31%
  QoQ % 10.72% 2.63% 117.38% -2,448.47% -56.25% -10.93% -
  Horiz. % 180.72% 163.22% 159.05% -915.11% 38.97% 89.07% 100.00%
ROE 2.51 % 2.31 % 2.25 % -13.33 % 0.45 % 0.99 % 1.21 % 62.58%
  QoQ % 8.66% 2.67% 116.88% -3,062.22% -54.55% -18.18% -
  Horiz. % 207.44% 190.91% 185.95% -1,101.65% 37.19% 81.82% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 120.87 126.20 118.57 113.53 119.42 103.33 106.97 8.48%
  QoQ % -4.22% 6.44% 4.44% -4.93% 15.57% -3.40% -
  Horiz. % 112.99% 117.98% 110.84% 106.13% 111.64% 96.60% 100.00%
EPS 9.75 8.84 8.40 -49.05 1.88 4.13 4.97 56.65%
  QoQ % 10.29% 5.24% 117.13% -2,709.04% -54.48% -16.90% -
  Horiz. % 196.18% 177.87% 169.01% -986.92% 37.83% 83.10% 100.00%
DPS 0.00 3.00 0.00 1.50 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% 100.00% 0.00% 100.00% -
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1200 -3.92%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.21% -
  Horiz. % 94.17% 92.72% 90.53% 89.32% 101.21% 101.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 120.87 126.20 118.57 113.53 119.42 103.33 106.95 8.49%
  QoQ % -4.22% 6.44% 4.44% -4.93% 15.57% -3.38% -
  Horiz. % 113.02% 118.00% 110.86% 106.15% 111.66% 96.62% 100.00%
EPS 9.75 8.84 8.40 -49.05 1.88 4.13 4.97 56.65%
  QoQ % 10.29% 5.24% 117.13% -2,709.04% -54.48% -16.90% -
  Horiz. % 196.18% 177.87% 169.01% -986.92% 37.83% 83.10% 100.00%
DPS 0.00 3.00 0.00 1.50 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% 100.00% 0.00% 100.00% -
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1196 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.18% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.0600 2.3800 2.4500 2.2000 2.0400 2.2500 2.5200 -
P/RPS 1.70 1.89 2.07 1.94 1.71 2.18 2.36 -19.63%
  QoQ % -10.05% -8.70% 6.70% 13.45% -21.56% -7.63% -
  Horiz. % 72.03% 80.08% 87.71% 82.20% 72.46% 92.37% 100.00%
P/EPS 21.13 26.93 29.18 -4.48 108.73 54.44 50.70 -44.18%
  QoQ % -21.54% -7.71% 751.34% -104.12% 99.72% 7.38% -
  Horiz. % 41.68% 53.12% 57.55% -8.84% 214.46% 107.38% 100.00%
EY 4.73 3.71 3.43 -22.30 0.92 1.84 1.97 79.21%
  QoQ % 27.49% 8.16% 115.38% -2,523.91% -50.00% -6.60% -
  Horiz. % 240.10% 188.32% 174.11% -1,131.98% 46.70% 93.40% 100.00%
DY 0.00 1.26 0.00 0.68 0.00 0.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 188.06% 0.00% 101.49% 0.00% 100.00% -
P/NAPS 0.53 0.62 0.66 0.60 0.49 0.54 0.61 -8.94%
  QoQ % -14.52% -6.06% 10.00% 22.45% -9.26% -11.48% -
  Horiz. % 86.89% 101.64% 108.20% 98.36% 80.33% 88.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 - 22/02/18 22/11/17 23/08/17 24/05/17 -
Price 1.8700 2.3200 2.3500 2.2900 2.1200 2.1800 2.4200 -
P/RPS 1.55 1.84 1.98 2.02 1.78 2.11 2.26 -22.21%
  QoQ % -15.76% -7.07% -1.98% 13.48% -15.64% -6.64% -
  Horiz. % 68.58% 81.42% 87.61% 89.38% 78.76% 93.36% 100.00%
P/EPS 19.18 26.25 27.99 -4.67 112.99 52.75 48.69 -46.23%
  QoQ % -26.93% -6.22% 699.36% -104.13% 114.20% 8.34% -
  Horiz. % 39.39% 53.91% 57.49% -9.59% 232.06% 108.34% 100.00%
EY 5.21 3.81 3.57 -21.42 0.89 1.90 2.05 86.13%
  QoQ % 36.75% 6.72% 116.67% -2,506.74% -53.16% -7.32% -
  Horiz. % 254.15% 185.85% 174.15% -1,044.88% 43.41% 92.68% 100.00%
DY 0.00 1.29 0.00 0.66 0.00 0.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 186.96% 0.00% 95.65% 0.00% 100.00% -
P/NAPS 0.48 0.61 0.63 0.62 0.51 0.52 0.59 -12.84%
  QoQ % -21.31% -3.17% 1.61% 21.57% -1.92% -11.86% -
  Horiz. % 81.36% 103.39% 106.78% 105.08% 86.44% 88.14% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers