Highlights

[MBMR] QoQ Quarter Result on 2018-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     117.11%    YoY -     68.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 498,977 472,475 493,316 463,460 443,770 466,805 403,909 15.09%
  QoQ % 5.61% -4.22% 6.44% 4.44% -4.93% 15.57% -
  Horiz. % 123.54% 116.98% 122.14% 114.74% 109.87% 115.57% 100.00%
PBT 73,135 45,127 43,209 39,248 -202,622 11,678 19,821 138.21%
  QoQ % 62.06% 4.44% 10.09% 119.37% -1,835.07% -41.08% -
  Horiz. % 368.98% 227.67% 218.00% 198.01% -1,022.26% 58.92% 100.00%
Tax -4,646 -2,159 -2,713 -2,181 -1,652 -2,528 -1,732 92.71%
  QoQ % -115.19% 20.42% -24.39% -32.02% 34.65% -45.96% -
  Horiz. % 268.24% 124.65% 156.64% 125.92% 95.38% 145.96% 100.00%
NP 68,489 42,968 40,496 37,067 -204,274 9,150 18,089 142.34%
  QoQ % 59.40% 6.10% 9.25% 118.15% -2,332.50% -49.42% -
  Horiz. % 378.62% 237.54% 223.87% 204.91% -1,129.27% 50.58% 100.00%
NP to SH 60,080 38,105 34,548 32,815 -191,743 7,334 16,154 139.48%
  QoQ % 57.67% 10.30% 5.28% 117.11% -2,714.44% -54.60% -
  Horiz. % 371.92% 235.89% 213.87% 203.14% -1,186.97% 45.40% 100.00%
Tax Rate 6.35 % 4.78 % 6.28 % 5.56 % - % 21.65 % 8.74 % -19.13%
  QoQ % 32.85% -23.89% 12.95% 0.00% 0.00% 147.71% -
  Horiz. % 72.65% 54.69% 71.85% 63.62% 0.00% 247.71% 100.00%
Total Cost 430,488 429,507 452,820 426,393 648,044 457,655 385,820 7.56%
  QoQ % 0.23% -5.15% 6.20% -34.20% 41.60% 18.62% -
  Horiz. % 111.58% 111.32% 117.37% 110.52% 167.97% 118.62% 100.00%
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,726 - 11,726 - 5,863 - 5,863 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 19.52 % - % 33.94 % - % - % - % 36.30 % -33.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.77% 0.00% 93.50% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,885 390,885 390,885 0.00%
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.73 % 9.09 % 8.21 % 8.00 % -46.03 % 1.96 % 4.48 % 110.56%
  QoQ % 51.05% 10.72% 2.63% 117.38% -2,448.47% -56.25% -
  Horiz. % 306.47% 202.90% 183.26% 178.57% -1,027.46% 43.75% 100.00%
ROE 3.80 % 2.51 % 2.31 % 2.25 % -13.33 % 0.45 % 0.99 % 144.55%
  QoQ % 51.39% 8.66% 2.67% 116.88% -3,062.22% -54.55% -
  Horiz. % 383.84% 253.54% 233.33% 227.27% -1,346.46% 45.45% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 127.65 120.87 126.20 118.57 113.53 119.42 103.33 15.09%
  QoQ % 5.61% -4.22% 6.44% 4.44% -4.93% 15.57% -
  Horiz. % 123.54% 116.97% 122.13% 114.75% 109.87% 115.57% 100.00%
EPS 15.37 9.75 8.84 8.40 -49.05 1.88 4.13 139.58%
  QoQ % 57.64% 10.29% 5.24% 117.13% -2,709.04% -54.48% -
  Horiz. % 372.15% 236.08% 214.04% 203.39% -1,187.65% 45.52% 100.00%
DPS 3.00 0.00 3.00 0.00 1.50 0.00 1.50 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 127.65 120.87 126.20 118.57 113.53 119.42 103.33 15.09%
  QoQ % 5.61% -4.22% 6.44% 4.44% -4.93% 15.57% -
  Horiz. % 123.54% 116.97% 122.13% 114.75% 109.87% 115.57% 100.00%
EPS 15.37 9.75 8.84 8.40 -49.05 1.88 4.13 139.58%
  QoQ % 57.64% 10.29% 5.24% 117.13% -2,709.04% -54.48% -
  Horiz. % 372.15% 236.08% 214.04% 203.39% -1,187.65% 45.52% 100.00%
DPS 3.00 0.00 3.00 0.00 1.50 0.00 1.50 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2000 2.0600 2.3800 2.4500 2.2000 2.0400 2.2500 -
P/RPS 1.72 1.70 1.89 2.07 1.94 1.71 2.18 -14.58%
  QoQ % 1.18% -10.05% -8.70% 6.70% 13.45% -21.56% -
  Horiz. % 78.90% 77.98% 86.70% 94.95% 88.99% 78.44% 100.00%
P/EPS 14.31 21.13 26.93 29.18 -4.48 108.73 54.44 -58.87%
  QoQ % -32.28% -21.54% -7.71% 751.34% -104.12% 99.72% -
  Horiz. % 26.29% 38.81% 49.47% 53.60% -8.23% 199.72% 100.00%
EY 6.99 4.73 3.71 3.43 -22.30 0.92 1.84 142.88%
  QoQ % 47.78% 27.49% 8.16% 115.38% -2,523.91% -50.00% -
  Horiz. % 379.89% 257.07% 201.63% 186.41% -1,211.96% 50.00% 100.00%
DY 1.36 0.00 1.26 0.00 0.68 0.00 0.67 60.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.99% 0.00% 188.06% 0.00% 101.49% 0.00% 100.00%
P/NAPS 0.54 0.53 0.62 0.66 0.60 0.49 0.54 -
  QoQ % 1.89% -14.52% -6.06% 10.00% 22.45% -9.26% -
  Horiz. % 100.00% 98.15% 114.81% 122.22% 111.11% 90.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 28/08/18 - 22/02/18 22/11/17 23/08/17 -
Price 2.5900 1.8700 2.3200 2.3500 2.2900 2.1200 2.1800 -
P/RPS 2.03 1.55 1.84 1.98 2.02 1.78 2.11 -2.54%
  QoQ % 30.97% -15.76% -7.07% -1.98% 13.48% -15.64% -
  Horiz. % 96.21% 73.46% 87.20% 93.84% 95.73% 84.36% 100.00%
P/EPS 16.85 19.18 26.25 27.99 -4.67 112.99 52.75 -53.17%
  QoQ % -12.15% -26.93% -6.22% 699.36% -104.13% 114.20% -
  Horiz. % 31.94% 36.36% 49.76% 53.06% -8.85% 214.20% 100.00%
EY 5.93 5.21 3.81 3.57 -21.42 0.89 1.90 113.12%
  QoQ % 13.82% 36.75% 6.72% 116.67% -2,506.74% -53.16% -
  Horiz. % 312.11% 274.21% 200.53% 187.89% -1,127.37% 46.84% 100.00%
DY 1.16 0.00 1.29 0.00 0.66 0.00 0.69 41.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.12% 0.00% 186.96% 0.00% 95.65% 0.00% 100.00%
P/NAPS 0.64 0.48 0.61 0.63 0.62 0.51 0.52 14.80%
  QoQ % 33.33% -21.31% -3.17% 1.61% 21.57% -1.92% -
  Horiz. % 123.08% 92.31% 117.31% 121.15% 119.23% 98.08% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers