Highlights

[MBMR] QoQ Quarter Result on 2014-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     21.31%    YoY -     -3.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 411,184 374,413 591,741 411,525 423,086 492,174 447,359 -5.46%
  QoQ % 9.82% -36.73% 43.79% -2.73% -14.04% 10.02% -
  Horiz. % 91.91% 83.69% 132.27% 91.99% 94.57% 110.02% 100.00%
PBT 12,454 33,930 65,180 39,761 27,924 36,533 27,965 -41.65%
  QoQ % -63.30% -47.94% 63.93% 42.39% -23.56% 30.64% -
  Horiz. % 44.53% 121.33% 233.08% 142.18% 99.85% 130.64% 100.00%
Tax -1,168 -1,390 -15,191 -5,588 263 -2,048 -1,185 -0.96%
  QoQ % 15.97% 90.85% -171.85% -2,224.71% 112.84% -72.83% -
  Horiz. % 98.57% 117.30% 1,281.94% 471.56% -22.19% 172.83% 100.00%
NP 11,286 32,540 49,989 34,173 28,187 34,485 26,780 -43.76%
  QoQ % -65.32% -34.91% 46.28% 21.24% -18.26% 28.77% -
  Horiz. % 42.14% 121.51% 186.67% 127.61% 105.25% 128.77% 100.00%
NP to SH 8,623 29,224 35,140 31,550 26,007 31,244 23,421 -48.60%
  QoQ % -70.49% -16.84% 11.38% 21.31% -16.76% 33.40% -
  Horiz. % 36.82% 124.78% 150.04% 134.71% 111.04% 133.40% 100.00%
Tax Rate 9.38 % 4.10 % 23.31 % 14.05 % -0.94 % 5.61 % 4.24 % 69.70%
  QoQ % 128.78% -82.41% 65.91% 1,594.68% -116.76% 32.31% -
  Horiz. % 221.23% 96.70% 549.76% 331.37% -22.17% 132.31% 100.00%
Total Cost 399,898 341,873 541,752 377,352 394,899 457,689 420,579 -3.30%
  QoQ % 16.97% -36.89% 43.57% -4.44% -13.72% 8.82% -
  Horiz. % 95.08% 81.29% 128.81% 89.72% 93.89% 108.82% 100.00%
Net Worth 1,588,036 1,609,664 1,579,240 1,172,558 1,497,518 1,485,614 1,454,526 6.02%
  QoQ % -1.34% 1.93% 34.68% -21.70% 0.80% 2.14% -
  Horiz. % 109.18% 110.67% 108.57% 80.61% 102.96% 102.14% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 27,312 27,348 - 15,634 15,639 15,638 - -
  QoQ % -0.13% 0.00% 0.00% -0.04% 0.01% 0.00% -
  Horiz. % 174.66% 174.89% 0.00% 99.97% 100.01% 100.00% -
Div Payout % 316.74 % 93.58 % - % 49.55 % 60.14 % 50.05 % - % -
  QoQ % 238.47% 0.00% 0.00% -17.61% 20.16% 0.00% -
  Horiz. % 632.85% 186.97% 0.00% 99.00% 120.16% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,588,036 1,609,664 1,579,240 1,172,558 1,497,518 1,485,614 1,454,526 6.02%
  QoQ % -1.34% 1.93% 34.68% -21.70% 0.80% 2.14% -
  Horiz. % 109.18% 110.67% 108.57% 80.61% 102.96% 102.14% 100.00%
NOSH 390,180 390,695 390,901 390,852 390,996 390,951 391,001 -0.14%
  QoQ % -0.13% -0.05% 0.01% -0.04% 0.01% -0.01% -
  Horiz. % 99.79% 99.92% 99.97% 99.96% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.74 % 8.69 % 8.45 % 8.30 % 6.66 % 7.01 % 5.99 % -40.60%
  QoQ % -68.47% 2.84% 1.81% 24.62% -4.99% 17.03% -
  Horiz. % 45.74% 145.08% 141.07% 138.56% 111.19% 117.03% 100.00%
ROE 0.54 % 1.82 % 2.23 % 2.69 % 1.74 % 2.10 % 1.61 % -51.69%
  QoQ % -70.33% -18.39% -17.10% 54.60% -17.14% 30.43% -
  Horiz. % 33.54% 113.04% 138.51% 167.08% 108.07% 130.43% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 105.38 95.83 151.38 105.29 108.21 125.89 114.41 -5.33%
  QoQ % 9.97% -36.70% 43.77% -2.70% -14.04% 10.03% -
  Horiz. % 92.11% 83.76% 132.31% 92.03% 94.58% 110.03% 100.00%
EPS 2.21 7.48 8.99 8.08 6.66 8.00 5.99 -48.53%
  QoQ % -70.45% -16.80% 11.26% 21.32% -16.75% 33.56% -
  Horiz. % 36.89% 124.87% 150.08% 134.89% 111.19% 133.56% 100.00%
DPS 7.00 7.00 0.00 4.00 4.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 175.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 4.0700 4.1200 4.0400 3.0000 3.8300 3.8000 3.7200 6.17%
  QoQ % -1.21% 1.98% 34.67% -21.67% 0.79% 2.15% -
  Horiz. % 109.41% 110.75% 108.60% 80.65% 102.96% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 105.19 95.79 151.38 105.28 108.24 125.91 114.45 -5.46%
  QoQ % 9.81% -36.72% 43.79% -2.73% -14.03% 10.01% -
  Horiz. % 91.91% 83.70% 132.27% 91.99% 94.57% 110.01% 100.00%
EPS 2.21 7.48 8.99 8.07 6.65 7.99 5.99 -48.53%
  QoQ % -70.45% -16.80% 11.40% 21.35% -16.77% 33.39% -
  Horiz. % 36.89% 124.87% 150.08% 134.72% 111.02% 133.39% 100.00%
DPS 6.99 7.00 0.00 4.00 4.00 4.00 0.00 -
  QoQ % -0.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.75% 175.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 4.0626 4.1180 4.0401 2.9997 3.8311 3.8006 3.7211 6.02%
  QoQ % -1.35% 1.93% 34.68% -21.70% 0.80% 2.14% -
  Horiz. % 109.18% 110.67% 108.57% 80.61% 102.96% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.8900 3.4800 3.2900 2.9000 2.8500 3.1000 3.2500 -
P/RPS 2.74 3.63 2.17 2.75 2.63 2.46 2.84 -2.36%
  QoQ % -24.52% 67.28% -21.09% 4.56% 6.91% -13.38% -
  Horiz. % 96.48% 127.82% 76.41% 96.83% 92.61% 86.62% 100.00%
P/EPS 130.77 46.52 36.60 35.93 42.85 38.79 54.26 79.66%
  QoQ % 181.10% 27.10% 1.86% -16.15% 10.47% -28.51% -
  Horiz. % 241.01% 85.74% 67.45% 66.22% 78.97% 71.49% 100.00%
EY 0.76 2.15 2.73 2.78 2.33 2.58 1.84 -44.51%
  QoQ % -64.65% -21.25% -1.80% 19.31% -9.69% 40.22% -
  Horiz. % 41.30% 116.85% 148.37% 151.09% 126.63% 140.22% 100.00%
DY 2.42 2.01 0.00 1.38 1.40 1.29 0.00 -
  QoQ % 20.40% 0.00% 0.00% -1.43% 8.53% 0.00% -
  Horiz. % 187.60% 155.81% 0.00% 106.98% 108.53% 100.00% -
P/NAPS 0.71 0.84 0.81 0.97 0.74 0.82 0.87 -12.66%
  QoQ % -15.48% 3.70% -16.49% 31.08% -9.76% -5.75% -
  Horiz. % 81.61% 96.55% 93.10% 111.49% 85.06% 94.25% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 25/05/15 27/02/15 18/11/14 19/08/14 20/05/14 -
Price 2.8300 3.0900 3.4500 3.3400 2.8200 2.8800 3.1700 -
P/RPS 2.69 3.22 2.28 3.17 2.61 2.29 2.77 -1.93%
  QoQ % -16.46% 41.23% -28.08% 21.46% 13.97% -17.33% -
  Horiz. % 97.11% 116.25% 82.31% 114.44% 94.22% 82.67% 100.00%
P/EPS 128.05 41.31 38.38 41.38 42.40 36.04 52.92 80.14%
  QoQ % 209.97% 7.63% -7.25% -2.41% 17.65% -31.90% -
  Horiz. % 241.97% 78.06% 72.52% 78.19% 80.12% 68.10% 100.00%
EY 0.78 2.42 2.61 2.42 2.36 2.77 1.89 -44.54%
  QoQ % -67.77% -7.28% 7.85% 2.54% -14.80% 46.56% -
  Horiz. % 41.27% 128.04% 138.10% 128.04% 124.87% 146.56% 100.00%
DY 2.47 2.27 0.00 1.20 1.42 1.39 0.00 -
  QoQ % 8.81% 0.00% 0.00% -15.49% 2.16% 0.00% -
  Horiz. % 177.70% 163.31% 0.00% 86.33% 102.16% 100.00% -
P/NAPS 0.70 0.75 0.85 1.11 0.74 0.76 0.85 -12.13%
  QoQ % -6.67% -11.76% -23.42% 50.00% -2.63% -10.59% -
  Horiz. % 82.35% 88.24% 100.00% 130.59% 87.06% 89.41% 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 Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. 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
Partners & Brokers