Highlights

[MBMR] QoQ Quarter Result on 2018-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     57.67%    YoY -     131.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 515,321 558,045 532,450 498,977 472,475 493,316 463,460 7.32%
  QoQ % -7.66% 4.81% 6.71% 5.61% -4.22% 6.44% -
  Horiz. % 111.19% 120.41% 114.89% 107.66% 101.95% 106.44% 100.00%
PBT 67,351 89,309 61,492 73,135 45,127 43,209 39,248 43.29%
  QoQ % -24.59% 45.24% -15.92% 62.06% 4.44% 10.09% -
  Horiz. % 171.60% 227.55% 156.68% 186.34% 114.98% 110.09% 100.00%
Tax -4,192 -8,228 -2,838 -4,646 -2,159 -2,713 -2,181 54.53%
  QoQ % 49.05% -189.92% 38.92% -115.19% 20.42% -24.39% -
  Horiz. % 192.21% 377.26% 130.12% 213.02% 98.99% 124.39% 100.00%
NP 63,159 81,081 58,654 68,489 42,968 40,496 37,067 42.61%
  QoQ % -22.10% 38.24% -14.36% 59.40% 6.10% 9.25% -
  Horiz. % 170.39% 218.74% 158.24% 184.77% 115.92% 109.25% 100.00%
NP to SH 55,764 74,038 49,655 60,080 38,105 34,548 32,815 42.36%
  QoQ % -24.68% 49.10% -17.35% 57.67% 10.30% 5.28% -
  Horiz. % 169.93% 225.62% 151.32% 183.09% 116.12% 105.28% 100.00%
Tax Rate 6.22 % 9.21 % 4.62 % 6.35 % 4.78 % 6.28 % 5.56 % 7.76%
  QoQ % -32.46% 99.35% -27.24% 32.85% -23.89% 12.95% -
  Horiz. % 111.87% 165.65% 83.09% 114.21% 85.97% 112.95% 100.00%
Total Cost 452,162 476,964 473,796 430,488 429,507 452,820 426,393 3.99%
  QoQ % -5.20% 0.67% 10.06% 0.23% -5.15% 6.20% -
  Horiz. % 106.04% 111.86% 111.12% 100.96% 100.73% 106.20% 100.00%
Net Worth 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 10.95%
  QoQ % 2.11% 3.14% 2.48% 4.12% 1.57% 2.41% -
  Horiz. % 116.89% 114.48% 110.99% 108.31% 104.02% 102.41% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 23,453 - 11,726 - 11,726 - -
  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 % - % 31.68 % - % 19.52 % - % 33.94 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.34% 0.00% 57.51% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,704,270 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 10.95%
  QoQ % 2.11% 3.14% 2.48% 4.12% 1.57% 2.41% -
  Horiz. % 116.89% 114.48% 110.99% 108.31% 104.02% 102.41% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,887 -
  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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.26 % 14.53 % 11.02 % 13.73 % 9.09 % 8.21 % 8.00 % 32.89%
  QoQ % -15.62% 31.85% -19.74% 51.05% 10.72% 2.63% -
  Horiz. % 153.25% 181.62% 137.75% 171.62% 113.62% 102.62% 100.00%
ROE 3.27 % 4.44 % 3.07 % 3.80 % 2.51 % 2.31 % 2.25 % 28.28%
  QoQ % -26.35% 44.63% -19.21% 51.39% 8.66% 2.67% -
  Horiz. % 145.33% 197.33% 136.44% 168.89% 111.56% 102.67% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 131.83 142.76 136.22 127.65 120.87 126.20 118.57 7.32%
  QoQ % -7.66% 4.80% 6.71% 5.61% -4.22% 6.44% -
  Horiz. % 111.18% 120.40% 114.89% 107.66% 101.94% 106.44% 100.00%
EPS 14.27 18.94 12.70 15.37 9.75 8.84 8.40 42.33%
  QoQ % -24.66% 49.13% -17.37% 57.64% 10.29% 5.24% -
  Horiz. % 169.88% 225.48% 151.19% 182.98% 116.07% 105.24% 100.00%
DPS 0.00 6.00 0.00 3.00 0.00 3.00 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 4.3600 4.2700 4.1400 4.0400 3.8800 3.8200 3.7300 10.95%
  QoQ % 2.11% 3.14% 2.48% 4.12% 1.57% 2.41% -
  Horiz. % 116.89% 114.48% 110.99% 108.31% 104.02% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 131.83 142.76 136.22 127.65 120.87 126.20 118.57 7.32%
  QoQ % -7.66% 4.80% 6.71% 5.61% -4.22% 6.44% -
  Horiz. % 111.18% 120.40% 114.89% 107.66% 101.94% 106.44% 100.00%
EPS 14.27 18.94 12.70 15.37 9.75 8.84 8.40 42.33%
  QoQ % -24.66% 49.13% -17.37% 57.64% 10.29% 5.24% -
  Horiz. % 169.88% 225.48% 151.19% 182.98% 116.07% 105.24% 100.00%
DPS 0.00 6.00 0.00 3.00 0.00 3.00 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 4.3600 4.2700 4.1400 4.0400 3.8800 3.8200 3.7300 10.95%
  QoQ % 2.11% 3.14% 2.48% 4.12% 1.57% 2.41% -
  Horiz. % 116.89% 114.48% 110.99% 108.31% 104.02% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.9500 2.9000 2.7600 2.2000 2.0600 2.3800 2.4500 -
P/RPS 3.00 2.03 2.03 1.72 1.70 1.89 2.07 28.04%
  QoQ % 47.78% 0.00% 18.02% 1.18% -10.05% -8.70% -
  Horiz. % 144.93% 98.07% 98.07% 83.09% 82.13% 91.30% 100.00%
P/EPS 27.69 15.31 21.73 14.31 21.13 26.93 29.18 -3.43%
  QoQ % 80.86% -29.54% 51.85% -32.28% -21.54% -7.71% -
  Horiz. % 94.89% 52.47% 74.47% 49.04% 72.41% 92.29% 100.00%
EY 3.61 6.53 4.60 6.99 4.73 3.71 3.43 3.47%
  QoQ % -44.72% 41.96% -34.19% 47.78% 27.49% 8.16% -
  Horiz. % 105.25% 190.38% 134.11% 203.79% 137.90% 108.16% 100.00%
DY 0.00 2.07 0.00 1.36 0.00 1.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.29% 0.00% 107.94% 0.00% 100.00% -
P/NAPS 0.91 0.68 0.67 0.54 0.53 0.62 0.66 23.85%
  QoQ % 33.82% 1.49% 24.07% 1.89% -14.52% -6.06% -
  Horiz. % 137.88% 103.03% 101.52% 81.82% 80.30% 93.94% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 23/05/19 27/02/19 22/11/18 28/08/18 - -
Price 3.7000 3.6700 2.8000 2.5900 1.8700 2.3200 2.3500 -
P/RPS 2.81 2.57 2.06 2.03 1.55 1.84 1.98 26.26%
  QoQ % 9.34% 24.76% 1.48% 30.97% -15.76% -7.07% -
  Horiz. % 141.92% 129.80% 104.04% 102.53% 78.28% 92.93% 100.00%
P/EPS 25.94 19.38 22.04 16.85 19.18 26.25 27.99 -4.94%
  QoQ % 33.85% -12.07% 30.80% -12.15% -26.93% -6.22% -
  Horiz. % 92.68% 69.24% 78.74% 60.20% 68.52% 93.78% 100.00%
EY 3.86 5.16 4.54 5.93 5.21 3.81 3.57 5.34%
  QoQ % -25.19% 13.66% -23.44% 13.82% 36.75% 6.72% -
  Horiz. % 108.12% 144.54% 127.17% 166.11% 145.94% 106.72% 100.00%
DY 0.00 1.63 0.00 1.16 0.00 1.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.36% 0.00% 89.92% 0.00% 100.00% -
P/NAPS 0.85 0.86 0.68 0.64 0.48 0.61 0.63 22.08%
  QoQ % -1.16% 26.47% 6.25% 33.33% -21.31% -3.17% -
  Horiz. % 134.92% 136.51% 107.94% 101.59% 76.19% 96.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

435  573  477  787 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035-0.005 
 LUSTER 0.145+0.015 
 PWORTH 0.04+0.005 
 SAPNRG 0.13-0.005 
 XOX 0.26-0.015 
 MINHO-WC 0.165+0.095 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 LAMBO 0.055-0.005 
 RGB 0.160.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers