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 - 390,887
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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS