Highlights

[MBMR] QoQ Quarter Result on 2016-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -64.48%    YoY -     2.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 466,805 403,909 418,072 437,228 431,942 427,100 373,936 15.92%
  QoQ % 15.57% -3.39% -4.38% 1.22% 1.13% 14.22% -
  Horiz. % 124.84% 108.02% 111.80% 116.93% 115.51% 114.22% 100.00%
PBT 11,678 19,821 22,622 11,135 26,084 23,599 21,941 -34.30%
  QoQ % -41.08% -12.38% 103.16% -57.31% 10.53% 7.56% -
  Horiz. % 53.22% 90.34% 103.10% 50.75% 118.88% 107.56% 100.00%
Tax -2,528 -1,732 -1,609 -1,722 -2,004 -2,054 -1,084 75.77%
  QoQ % -45.96% -7.64% 6.56% 14.07% 2.43% -89.48% -
  Horiz. % 233.21% 159.78% 148.43% 158.86% 184.87% 189.48% 100.00%
NP 9,150 18,089 21,013 9,413 24,080 21,545 20,857 -42.24%
  QoQ % -49.42% -13.92% 123.23% -60.91% 11.77% 3.30% -
  Horiz. % 43.87% 86.73% 100.75% 45.13% 115.45% 103.30% 100.00%
NP to SH 7,334 16,154 19,425 7,566 21,298 18,813 18,397 -45.80%
  QoQ % -54.60% -16.84% 156.74% -64.48% 13.21% 2.26% -
  Horiz. % 39.87% 87.81% 105.59% 41.13% 115.77% 102.26% 100.00%
Tax Rate 21.65 % 8.74 % 7.11 % 15.46 % 7.68 % 8.70 % 4.94 % 167.57%
  QoQ % 147.71% 22.93% -54.01% 101.30% -11.72% 76.11% -
  Horiz. % 438.26% 176.92% 143.93% 312.96% 155.47% 176.11% 100.00%
Total Cost 457,655 385,820 397,059 427,815 407,862 405,555 353,079 18.86%
  QoQ % 18.62% -2.83% -7.19% 4.89% 0.57% 14.86% -
  Horiz. % 129.62% 109.27% 112.46% 121.17% 115.52% 114.86% 100.00%
Net Worth 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 2.52%
  QoQ % 0.00% 1.22% 0.09% 0.66% 0.67% 1.12% -
  Horiz. % 103.81% 103.81% 102.55% 102.46% 101.79% 101.12% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 5,863 - 11,743 11,723 11,731 - -
  QoQ % 0.00% 0.00% 0.00% 0.17% -0.07% 0.00% -
  Horiz. % 0.00% 49.98% 0.00% 100.10% 99.93% 100.00% -
Div Payout % - % 36.30 % - % 155.21 % 55.05 % 62.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 181.94% -11.72% 0.00% -
  Horiz. % 0.00% 58.21% 0.00% 248.89% 88.28% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 2.52%
  QoQ % 0.00% 1.22% 0.09% 0.66% 0.67% 1.12% -
  Horiz. % 103.81% 103.81% 102.55% 102.46% 101.79% 101.12% 100.00%
NOSH 390,885 390,885 390,845 391,444 390,789 391,060 390,594 0.05%
  QoQ % 0.00% 0.01% -0.15% 0.17% -0.07% 0.12% -
  Horiz. % 100.07% 100.07% 100.06% 100.22% 100.05% 100.12% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.96 % 4.48 % 5.03 % 2.15 % 5.57 % 5.04 % 5.58 % -50.19%
  QoQ % -56.25% -10.93% 133.95% -61.40% 10.52% -9.68% -
  Horiz. % 35.13% 80.29% 90.14% 38.53% 99.82% 90.32% 100.00%
ROE 0.45 % 0.99 % 1.21 % 0.47 % 1.33 % 1.18 % 1.17 % -47.08%
  QoQ % -54.55% -18.18% 157.45% -64.66% 12.71% 0.85% -
  Horiz. % 38.46% 84.62% 103.42% 40.17% 113.68% 100.85% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 119.42 103.33 106.97 111.70 110.53 109.22 95.74 15.86%
  QoQ % 15.57% -3.40% -4.23% 1.06% 1.20% 14.08% -
  Horiz. % 124.73% 107.93% 111.73% 116.67% 115.45% 114.08% 100.00%
EPS 1.88 4.13 4.97 1.94 5.45 4.82 4.71 -45.76%
  QoQ % -54.48% -16.90% 156.19% -64.40% 13.07% 2.34% -
  Horiz. % 39.92% 87.69% 105.52% 41.19% 115.71% 102.34% 100.00%
DPS 0.00 1.50 0.00 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 4.1700 4.1700 4.1200 4.1100 4.0900 4.0600 4.0200 2.47%
  QoQ % 0.00% 1.21% 0.24% 0.49% 0.74% 1.00% -
  Horiz. % 103.73% 103.73% 102.49% 102.24% 101.74% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 119.42 103.33 106.95 111.86 110.50 109.26 95.66 15.92%
  QoQ % 15.57% -3.38% -4.39% 1.23% 1.13% 14.22% -
  Horiz. % 124.84% 108.02% 111.80% 116.93% 115.51% 114.22% 100.00%
EPS 1.88 4.13 4.97 1.94 5.45 4.81 4.71 -45.76%
  QoQ % -54.48% -16.90% 156.19% -64.40% 13.31% 2.12% -
  Horiz. % 39.92% 87.69% 105.52% 41.19% 115.71% 102.12% 100.00%
DPS 0.00 1.50 0.00 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 4.1700 4.1700 4.1196 4.1159 4.0890 4.0618 4.0170 2.52%
  QoQ % 0.00% 1.22% 0.09% 0.66% 0.67% 1.12% -
  Horiz. % 103.81% 103.81% 102.55% 102.46% 101.79% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.0400 2.2500 2.5200 2.1400 2.5000 2.0100 2.2000 -
P/RPS 1.71 2.18 2.36 1.92 2.26 1.84 2.30 -17.92%
  QoQ % -21.56% -7.63% 22.92% -15.04% 22.83% -20.00% -
  Horiz. % 74.35% 94.78% 102.61% 83.48% 98.26% 80.00% 100.00%
P/EPS 108.73 54.44 50.70 110.72 45.87 41.78 46.71 75.55%
  QoQ % 99.72% 7.38% -54.21% 141.38% 9.79% -10.55% -
  Horiz. % 232.78% 116.55% 108.54% 237.04% 98.20% 89.45% 100.00%
EY 0.92 1.84 1.97 0.90 2.18 2.39 2.14 -43.01%
  QoQ % -50.00% -6.60% 118.89% -58.72% -8.79% 11.68% -
  Horiz. % 42.99% 85.98% 92.06% 42.06% 101.87% 111.68% 100.00%
DY 0.00 0.67 0.00 1.40 1.20 1.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 16.67% -19.46% 0.00% -
  Horiz. % 0.00% 44.97% 0.00% 93.96% 80.54% 100.00% -
P/NAPS 0.49 0.54 0.61 0.52 0.61 0.50 0.55 -7.41%
  QoQ % -9.26% -11.48% 17.31% -14.75% 22.00% -9.09% -
  Horiz. % 89.09% 98.18% 110.91% 94.55% 110.91% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 -
Price 2.1200 2.1800 2.4200 2.4200 2.4300 2.4400 2.2000 -
P/RPS 1.78 2.11 2.26 2.17 2.20 2.23 2.30 -15.69%
  QoQ % -15.64% -6.64% 4.15% -1.36% -1.35% -3.04% -
  Horiz. % 77.39% 91.74% 98.26% 94.35% 95.65% 96.96% 100.00%
P/EPS 112.99 52.75 48.69 125.20 44.59 50.72 46.71 80.10%
  QoQ % 114.20% 8.34% -61.11% 180.78% -12.09% 8.58% -
  Horiz. % 241.90% 112.93% 104.24% 268.04% 95.46% 108.58% 100.00%
EY 0.89 1.90 2.05 0.80 2.24 1.97 2.14 -44.25%
  QoQ % -53.16% -7.32% 156.25% -64.29% 13.71% -7.94% -
  Horiz. % 41.59% 88.79% 95.79% 37.38% 104.67% 92.06% 100.00%
DY 0.00 0.69 0.00 1.24 1.23 1.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.81% 0.00% 0.00% -
  Horiz. % 0.00% 56.10% 0.00% 100.81% 100.00% 100.00% -
P/NAPS 0.51 0.52 0.59 0.59 0.59 0.60 0.55 -4.90%
  QoQ % -1.92% -11.86% 0.00% 0.00% -1.67% 9.09% -
  Horiz. % 92.73% 94.55% 107.27% 107.27% 107.27% 109.09% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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