Highlights

[MBMR] QoQ Quarter Result on 2017-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     156.74%    YoY -     5.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 443,770 466,805 403,909 418,072 437,228 431,942 427,100 2.58%
  QoQ % -4.93% 15.57% -3.39% -4.38% 1.22% 1.13% -
  Horiz. % 103.90% 109.30% 94.57% 97.89% 102.37% 101.13% 100.00%
PBT -202,622 11,678 19,821 22,622 11,135 26,084 23,599 -
  QoQ % -1,835.07% -41.08% -12.38% 103.16% -57.31% 10.53% -
  Horiz. % -858.60% 49.49% 83.99% 95.86% 47.18% 110.53% 100.00%
Tax -1,652 -2,528 -1,732 -1,609 -1,722 -2,004 -2,054 -13.48%
  QoQ % 34.65% -45.96% -7.64% 6.56% 14.07% 2.43% -
  Horiz. % 80.43% 123.08% 84.32% 78.33% 83.84% 97.57% 100.00%
NP -204,274 9,150 18,089 21,013 9,413 24,080 21,545 -
  QoQ % -2,332.50% -49.42% -13.92% 123.23% -60.91% 11.77% -
  Horiz. % -948.13% 42.47% 83.96% 97.53% 43.69% 111.77% 100.00%
NP to SH -191,743 7,334 16,154 19,425 7,566 21,298 18,813 -
  QoQ % -2,714.44% -54.60% -16.84% 156.74% -64.48% 13.21% -
  Horiz. % -1,019.20% 38.98% 85.87% 103.25% 40.22% 113.21% 100.00%
Tax Rate - % 21.65 % 8.74 % 7.11 % 15.46 % 7.68 % 8.70 % -
  QoQ % 0.00% 147.71% 22.93% -54.01% 101.30% -11.72% -
  Horiz. % 0.00% 248.85% 100.46% 81.72% 177.70% 88.28% 100.00%
Total Cost 648,044 457,655 385,820 397,059 427,815 407,862 405,555 36.56%
  QoQ % 41.60% 18.62% -2.83% -7.19% 4.89% 0.57% -
  Horiz. % 159.79% 112.85% 95.13% 97.91% 105.49% 100.57% 100.00%
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 -6.35%
  QoQ % -11.75% 0.00% 1.22% 0.09% 0.66% 0.67% -
  Horiz. % 90.60% 102.66% 102.66% 101.42% 101.33% 100.67% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,863 - 5,863 - 11,743 11,723 11,731 -36.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.17% -0.07% -
  Horiz. % 49.98% 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% 0.00% 181.94% -11.72% -
  Horiz. % 0.00% 0.00% 58.21% 0.00% 248.89% 88.28% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 -6.35%
  QoQ % -11.75% 0.00% 1.22% 0.09% 0.66% 0.67% -
  Horiz. % 90.60% 102.66% 102.66% 101.42% 101.33% 100.67% 100.00%
NOSH 390,885 390,885 390,885 390,845 391,444 390,789 391,060 -0.03%
  QoQ % 0.00% 0.00% 0.01% -0.15% 0.17% -0.07% -
  Horiz. % 99.96% 99.96% 99.96% 99.94% 100.10% 99.93% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -46.03 % 1.96 % 4.48 % 5.03 % 2.15 % 5.57 % 5.04 % -
  QoQ % -2,448.47% -56.25% -10.93% 133.95% -61.40% 10.52% -
  Horiz. % -913.29% 38.89% 88.89% 99.80% 42.66% 110.52% 100.00%
ROE -13.33 % 0.45 % 0.99 % 1.21 % 0.47 % 1.33 % 1.18 % -
  QoQ % -3,062.22% -54.55% -18.18% 157.45% -64.66% 12.71% -
  Horiz. % -1,129.66% 38.14% 83.90% 102.54% 39.83% 112.71% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 113.53 119.42 103.33 106.97 111.70 110.53 109.22 2.61%
  QoQ % -4.93% 15.57% -3.40% -4.23% 1.06% 1.20% -
  Horiz. % 103.95% 109.34% 94.61% 97.94% 102.27% 101.20% 100.00%
EPS -49.05 1.88 4.13 4.97 1.94 5.45 4.82 -
  QoQ % -2,709.04% -54.48% -16.90% 156.19% -64.40% 13.07% -
  Horiz. % -1,017.63% 39.00% 85.68% 103.11% 40.25% 113.07% 100.00%
DPS 1.50 0.00 1.50 0.00 3.00 3.00 3.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 0.00% 100.00% 100.00% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1200 4.1100 4.0900 4.0600 -6.32%
  QoQ % -11.75% 0.00% 1.21% 0.24% 0.49% 0.74% -
  Horiz. % 90.64% 102.71% 102.71% 101.48% 101.23% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 113.53 119.42 103.33 106.95 111.86 110.50 109.26 2.58%
  QoQ % -4.93% 15.57% -3.38% -4.39% 1.23% 1.13% -
  Horiz. % 103.91% 109.30% 94.57% 97.89% 102.38% 101.13% 100.00%
EPS -49.05 1.88 4.13 4.97 1.94 5.45 4.81 -
  QoQ % -2,709.04% -54.48% -16.90% 156.19% -64.40% 13.31% -
  Horiz. % -1,019.75% 39.09% 85.86% 103.33% 40.33% 113.31% 100.00%
DPS 1.50 0.00 1.50 0.00 3.00 3.00 3.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 0.00% 100.00% 100.00% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1196 4.1159 4.0890 4.0618 -6.35%
  QoQ % -11.75% 0.00% 1.22% 0.09% 0.66% 0.67% -
  Horiz. % 90.60% 102.66% 102.66% 101.42% 101.33% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2000 2.0400 2.2500 2.5200 2.1400 2.5000 2.0100 -
P/RPS 1.94 1.71 2.18 2.36 1.92 2.26 1.84 3.58%
  QoQ % 13.45% -21.56% -7.63% 22.92% -15.04% 22.83% -
  Horiz. % 105.43% 92.93% 118.48% 128.26% 104.35% 122.83% 100.00%
P/EPS -4.48 108.73 54.44 50.70 110.72 45.87 41.78 -
  QoQ % -104.12% 99.72% 7.38% -54.21% 141.38% 9.79% -
  Horiz. % -10.72% 260.24% 130.30% 121.35% 265.01% 109.79% 100.00%
EY -22.30 0.92 1.84 1.97 0.90 2.18 2.39 -
  QoQ % -2,523.91% -50.00% -6.60% 118.89% -58.72% -8.79% -
  Horiz. % -933.05% 38.49% 76.99% 82.43% 37.66% 91.21% 100.00%
DY 0.68 0.00 0.67 0.00 1.40 1.20 1.49 -40.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 16.67% -19.46% -
  Horiz. % 45.64% 0.00% 44.97% 0.00% 93.96% 80.54% 100.00%
P/NAPS 0.60 0.49 0.54 0.61 0.52 0.61 0.50 12.89%
  QoQ % 22.45% -9.26% -11.48% 17.31% -14.75% 22.00% -
  Horiz. % 120.00% 98.00% 108.00% 122.00% 104.00% 122.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 -
Price 2.2900 2.1200 2.1800 2.4200 2.4200 2.4300 2.4400 -
P/RPS 2.02 1.78 2.11 2.26 2.17 2.20 2.23 -6.36%
  QoQ % 13.48% -15.64% -6.64% 4.15% -1.36% -1.35% -
  Horiz. % 90.58% 79.82% 94.62% 101.35% 97.31% 98.65% 100.00%
P/EPS -4.67 112.99 52.75 48.69 125.20 44.59 50.72 -
  QoQ % -104.13% 114.20% 8.34% -61.11% 180.78% -12.09% -
  Horiz. % -9.21% 222.77% 104.00% 96.00% 246.85% 87.91% 100.00%
EY -21.42 0.89 1.90 2.05 0.80 2.24 1.97 -
  QoQ % -2,506.74% -53.16% -7.32% 156.25% -64.29% 13.71% -
  Horiz. % -1,087.31% 45.18% 96.45% 104.06% 40.61% 113.71% 100.00%
DY 0.66 0.00 0.69 0.00 1.24 1.23 1.23 -33.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.81% 0.00% -
  Horiz. % 53.66% 0.00% 56.10% 0.00% 100.81% 100.00% 100.00%
P/NAPS 0.62 0.51 0.52 0.59 0.59 0.59 0.60 2.20%
  QoQ % 21.57% -1.92% -11.86% 0.00% 0.00% -1.67% -
  Horiz. % 103.33% 85.00% 86.67% 98.33% 98.33% 98.33% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers