Highlights

[MBMR] QoQ Quarter Result on 2015-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     11.38%    YoY -     50.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 439,325 411,184 374,413 591,741 411,525 423,086 492,174 -7.27%
  QoQ % 6.84% 9.82% -36.73% 43.79% -2.73% -14.04% -
  Horiz. % 89.26% 83.54% 76.07% 120.23% 83.61% 85.96% 100.00%
PBT 11,422 12,454 33,930 65,180 39,761 27,924 36,533 -53.84%
  QoQ % -8.29% -63.30% -47.94% 63.93% 42.39% -23.56% -
  Horiz. % 31.26% 34.09% 92.87% 178.41% 108.84% 76.44% 100.00%
Tax -1,904 -1,168 -1,390 -15,191 -5,588 263 -2,048 -4.73%
  QoQ % -63.01% 15.97% 90.85% -171.85% -2,224.71% 112.84% -
  Horiz. % 92.97% 57.03% 67.87% 741.75% 272.85% -12.84% 100.00%
NP 9,518 11,286 32,540 49,989 34,173 28,187 34,485 -57.51%
  QoQ % -15.67% -65.32% -34.91% 46.28% 21.24% -18.26% -
  Horiz. % 27.60% 32.73% 94.36% 144.96% 99.10% 81.74% 100.00%
NP to SH 7,409 8,623 29,224 35,140 31,550 26,007 31,244 -61.59%
  QoQ % -14.08% -70.49% -16.84% 11.38% 21.31% -16.76% -
  Horiz. % 23.71% 27.60% 93.53% 112.47% 100.98% 83.24% 100.00%
Tax Rate 16.67 % 9.38 % 4.10 % 23.31 % 14.05 % -0.94 % 5.61 % 106.28%
  QoQ % 77.72% 128.78% -82.41% 65.91% 1,594.68% -116.76% -
  Horiz. % 297.15% 167.20% 73.08% 415.51% 250.45% -16.76% 100.00%
Total Cost 429,807 399,898 341,873 541,752 377,352 394,899 457,689 -4.09%
  QoQ % 7.48% 16.97% -36.89% 43.57% -4.44% -13.72% -
  Horiz. % 93.91% 87.37% 74.70% 118.37% 82.45% 86.28% 100.00%
Net Worth 1,594,884 1,588,036 1,609,664 1,579,240 1,172,558 1,497,518 1,485,614 4.83%
  QoQ % 0.43% -1.34% 1.93% 34.68% -21.70% 0.80% -
  Horiz. % 107.36% 106.89% 108.35% 106.30% 78.93% 100.80% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,698 27,312 27,348 - 15,634 15,639 15,638 -17.55%
  QoQ % -57.17% -0.13% 0.00% 0.00% -0.04% 0.01% -
  Horiz. % 74.81% 174.66% 174.89% 0.00% 99.97% 100.01% 100.00%
Div Payout % 157.89 % 316.74 % 93.58 % - % 49.55 % 60.14 % 50.05 % 114.65%
  QoQ % -50.15% 238.47% 0.00% 0.00% -17.61% 20.16% -
  Horiz. % 315.46% 632.85% 186.97% 0.00% 99.00% 120.16% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,594,884 1,588,036 1,609,664 1,579,240 1,172,558 1,497,518 1,485,614 4.83%
  QoQ % 0.43% -1.34% 1.93% 34.68% -21.70% 0.80% -
  Horiz. % 107.36% 106.89% 108.35% 106.30% 78.93% 100.80% 100.00%
NOSH 389,947 390,180 390,695 390,901 390,852 390,996 390,951 -0.17%
  QoQ % -0.06% -0.13% -0.05% 0.01% -0.04% 0.01% -
  Horiz. % 99.74% 99.80% 99.93% 99.99% 99.97% 100.01% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.17 % 2.74 % 8.69 % 8.45 % 8.30 % 6.66 % 7.01 % -54.14%
  QoQ % -20.80% -68.47% 2.84% 1.81% 24.62% -4.99% -
  Horiz. % 30.96% 39.09% 123.97% 120.54% 118.40% 95.01% 100.00%
ROE 0.46 % 0.54 % 1.82 % 2.23 % 2.69 % 1.74 % 2.10 % -63.56%
  QoQ % -14.81% -70.33% -18.39% -17.10% 54.60% -17.14% -
  Horiz. % 21.90% 25.71% 86.67% 106.19% 128.10% 82.86% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 112.66 105.38 95.83 151.38 105.29 108.21 125.89 -7.12%
  QoQ % 6.91% 9.97% -36.70% 43.77% -2.70% -14.04% -
  Horiz. % 89.49% 83.71% 76.12% 120.25% 83.64% 85.96% 100.00%
EPS 1.90 2.21 7.48 8.99 8.08 6.66 8.00 -61.55%
  QoQ % -14.03% -70.45% -16.80% 11.26% 21.32% -16.75% -
  Horiz. % 23.75% 27.62% 93.50% 112.38% 101.00% 83.25% 100.00%
DPS 3.00 7.00 7.00 0.00 4.00 4.00 4.00 -17.41%
  QoQ % -57.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 175.00% 175.00% 0.00% 100.00% 100.00% 100.00%
NAPS 4.0900 4.0700 4.1200 4.0400 3.0000 3.8300 3.8000 5.01%
  QoQ % 0.49% -1.21% 1.98% 34.67% -21.67% 0.79% -
  Horiz. % 107.63% 107.11% 108.42% 106.32% 78.95% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 112.39 105.19 95.79 151.38 105.28 108.24 125.91 -7.27%
  QoQ % 6.84% 9.81% -36.72% 43.79% -2.73% -14.03% -
  Horiz. % 89.26% 83.54% 76.08% 120.23% 83.62% 85.97% 100.00%
EPS 1.90 2.21 7.48 8.99 8.07 6.65 7.99 -61.52%
  QoQ % -14.03% -70.45% -16.80% 11.40% 21.35% -16.77% -
  Horiz. % 23.78% 27.66% 93.62% 112.52% 101.00% 83.23% 100.00%
DPS 2.99 6.99 7.00 0.00 4.00 4.00 4.00 -17.59%
  QoQ % -57.22% -0.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.75% 174.75% 175.00% 0.00% 100.00% 100.00% 100.00%
NAPS 4.0802 4.0626 4.1180 4.0401 2.9997 3.8311 3.8006 4.83%
  QoQ % 0.43% -1.35% 1.93% 34.68% -21.70% 0.80% -
  Horiz. % 107.36% 106.89% 108.35% 106.30% 78.93% 100.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.4000 2.8900 3.4800 3.2900 2.9000 2.8500 3.1000 -
P/RPS 2.13 2.74 3.63 2.17 2.75 2.63 2.46 -9.13%
  QoQ % -22.26% -24.52% 67.28% -21.09% 4.56% 6.91% -
  Horiz. % 86.59% 111.38% 147.56% 88.21% 111.79% 106.91% 100.00%
P/EPS 126.32 130.77 46.52 36.60 35.93 42.85 38.79 119.23%
  QoQ % -3.40% 181.10% 27.10% 1.86% -16.15% 10.47% -
  Horiz. % 325.65% 337.12% 119.93% 94.35% 92.63% 110.47% 100.00%
EY 0.79 0.76 2.15 2.73 2.78 2.33 2.58 -54.47%
  QoQ % 3.95% -64.65% -21.25% -1.80% 19.31% -9.69% -
  Horiz. % 30.62% 29.46% 83.33% 105.81% 107.75% 90.31% 100.00%
DY 1.25 2.42 2.01 0.00 1.38 1.40 1.29 -2.07%
  QoQ % -48.35% 20.40% 0.00% 0.00% -1.43% 8.53% -
  Horiz. % 96.90% 187.60% 155.81% 0.00% 106.98% 108.53% 100.00%
P/NAPS 0.59 0.71 0.84 0.81 0.97 0.74 0.82 -19.66%
  QoQ % -16.90% -15.48% 3.70% -16.49% 31.08% -9.76% -
  Horiz. % 71.95% 86.59% 102.44% 98.78% 118.29% 90.24% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 18/11/15 19/08/15 25/05/15 27/02/15 18/11/14 19/08/14 -
Price 2.4300 2.8300 3.0900 3.4500 3.3400 2.8200 2.8800 -
P/RPS 2.16 2.69 3.22 2.28 3.17 2.61 2.29 -3.81%
  QoQ % -19.70% -16.46% 41.23% -28.08% 21.46% 13.97% -
  Horiz. % 94.32% 117.47% 140.61% 99.56% 138.43% 113.97% 100.00%
P/EPS 127.89 128.05 41.31 38.38 41.38 42.40 36.04 132.11%
  QoQ % -0.12% 209.97% 7.63% -7.25% -2.41% 17.65% -
  Horiz. % 354.86% 355.30% 114.62% 106.49% 114.82% 117.65% 100.00%
EY 0.78 0.78 2.42 2.61 2.42 2.36 2.77 -56.94%
  QoQ % 0.00% -67.77% -7.28% 7.85% 2.54% -14.80% -
  Horiz. % 28.16% 28.16% 87.36% 94.22% 87.36% 85.20% 100.00%
DY 1.23 2.47 2.27 0.00 1.20 1.42 1.39 -7.81%
  QoQ % -50.20% 8.81% 0.00% 0.00% -15.49% 2.16% -
  Horiz. % 88.49% 177.70% 163.31% 0.00% 86.33% 102.16% 100.00%
P/NAPS 0.59 0.70 0.75 0.85 1.11 0.74 0.76 -15.49%
  QoQ % -15.71% -6.67% -11.76% -23.42% 50.00% -2.63% -
  Horiz. % 77.63% 92.11% 98.68% 111.84% 146.05% 97.37% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers