Highlights

[MBMR] QoQ TTM Result on 2015-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1.63%    YoY -     -0.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,597,263 1,815,068 1,788,863 1,800,765 1,918,526 1,774,144 1,784,169 -7.11%
  QoQ % -12.00% 1.46% -0.66% -6.14% 8.14% -0.56% -
  Horiz. % 89.52% 101.73% 100.26% 100.93% 107.53% 99.44% 100.00%
PBT 86,995 130,234 151,325 166,795 169,398 132,183 125,423 -21.63%
  QoQ % -33.20% -13.94% -9.27% -1.54% 28.15% 5.39% -
  Horiz. % 69.36% 103.84% 120.65% 132.99% 135.06% 105.39% 100.00%
Tax -11,157 -25,264 -23,337 -21,906 -22,564 -8,558 166 -
  QoQ % 55.84% -8.26% -6.53% 2.92% -163.66% -5,255.42% -
  Horiz. % -6,721.08% -15,219.28% -14,058.43% -13,196.38% -13,592.77% -5,155.42% 100.00%
NP 75,838 104,970 127,988 144,889 146,834 123,625 125,589 -28.54%
  QoQ % -27.75% -17.98% -11.66% -1.32% 18.77% -1.56% -
  Horiz. % 60.39% 83.58% 101.91% 115.37% 116.92% 98.44% 100.00%
NP to SH 67,257 84,000 104,537 121,921 123,941 112,222 113,530 -29.44%
  QoQ % -19.93% -19.65% -14.26% -1.63% 10.44% -1.15% -
  Horiz. % 59.24% 73.99% 92.08% 107.39% 109.17% 98.85% 100.00%
Tax Rate 12.82 % 19.40 % 15.42 % 13.13 % 13.32 % 6.47 % -0.13 % -
  QoQ % -33.92% 25.81% 17.44% -1.43% 105.87% 5,076.92% -
  Horiz. % -9,861.54% -14,923.08% -11,861.54% -10,100.00% -10,246.15% -4,976.92% 100.00%
Total Cost 1,521,425 1,710,098 1,660,875 1,655,876 1,771,692 1,650,519 1,658,580 -5.59%
  QoQ % -11.03% 2.96% 0.30% -6.54% 7.34% -0.49% -
  Horiz. % 91.73% 103.11% 100.14% 99.84% 106.82% 99.51% 100.00%
Net Worth 1,570,189 1,559,789 1,588,036 1,609,664 1,579,240 1,172,558 1,497,518 3.21%
  QoQ % 0.67% -1.78% -1.34% 1.93% 34.68% -21.70% -
  Horiz. % 104.85% 104.16% 106.04% 107.49% 105.46% 78.30% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 54,654 54,654 58,590 58,622 46,912 46,912 42,993 17.33%
  QoQ % 0.00% -6.72% -0.06% 24.96% 0.00% 9.11% -
  Horiz. % 127.12% 127.12% 136.28% 136.35% 109.11% 109.11% 100.00%
Div Payout % 81.26 % 65.06 % 56.05 % 48.08 % 37.85 % 41.80 % 37.87 % 66.28%
  QoQ % 24.90% 16.07% 16.58% 27.03% -9.45% 10.38% -
  Horiz. % 214.58% 171.80% 148.01% 126.96% 99.95% 110.38% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,570,189 1,559,789 1,588,036 1,609,664 1,579,240 1,172,558 1,497,518 3.21%
  QoQ % 0.67% -1.78% -1.34% 1.93% 34.68% -21.70% -
  Horiz. % 104.85% 104.16% 106.04% 107.49% 105.46% 78.30% 100.00%
NOSH 390,594 389,947 390,180 390,695 390,901 390,852 390,996 -0.07%
  QoQ % 0.17% -0.06% -0.13% -0.05% 0.01% -0.04% -
  Horiz. % 99.90% 99.73% 99.79% 99.92% 99.98% 99.96% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.75 % 5.78 % 7.15 % 8.05 % 7.65 % 6.97 % 7.04 % -23.05%
  QoQ % -17.82% -19.16% -11.18% 5.23% 9.76% -0.99% -
  Horiz. % 67.47% 82.10% 101.56% 114.35% 108.66% 99.01% 100.00%
ROE 4.28 % 5.39 % 6.58 % 7.57 % 7.85 % 9.57 % 7.58 % -31.66%
  QoQ % -20.59% -18.09% -13.08% -3.57% -17.97% 26.25% -
  Horiz. % 56.46% 71.11% 86.81% 99.87% 103.56% 126.25% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 408.93 465.46 458.47 460.91 490.80 453.92 456.31 -7.04%
  QoQ % -12.14% 1.52% -0.53% -6.09% 8.12% -0.52% -
  Horiz. % 89.62% 102.01% 100.47% 101.01% 107.56% 99.48% 100.00%
EPS 17.22 21.54 26.79 31.21 31.71 28.71 29.04 -29.40%
  QoQ % -20.06% -19.60% -14.16% -1.58% 10.45% -1.14% -
  Horiz. % 59.30% 74.17% 92.25% 107.47% 109.19% 98.86% 100.00%
DPS 14.00 14.00 15.00 15.00 12.00 12.00 11.00 17.42%
  QoQ % 0.00% -6.67% 0.00% 25.00% 0.00% 9.09% -
  Horiz. % 127.27% 127.27% 136.36% 136.36% 109.09% 109.09% 100.00%
NAPS 4.0200 4.0000 4.0700 4.1200 4.0400 3.0000 3.8300 3.28%
  QoQ % 0.50% -1.72% -1.21% 1.98% 34.67% -21.67% -
  Horiz. % 104.96% 104.44% 106.27% 107.57% 105.48% 78.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 408.62 464.35 457.64 460.69 490.81 453.88 456.44 -7.11%
  QoQ % -12.00% 1.47% -0.66% -6.14% 8.14% -0.56% -
  Horiz. % 89.52% 101.73% 100.26% 100.93% 107.53% 99.44% 100.00%
EPS 17.21 21.49 26.74 31.19 31.71 28.71 29.04 -29.42%
  QoQ % -19.92% -19.63% -14.27% -1.64% 10.45% -1.14% -
  Horiz. % 59.26% 74.00% 92.08% 107.40% 109.19% 98.86% 100.00%
DPS 13.98 13.98 14.99 15.00 12.00 12.00 11.00 17.31%
  QoQ % 0.00% -6.74% -0.07% 25.00% 0.00% 9.09% -
  Horiz. % 127.09% 127.09% 136.27% 136.36% 109.09% 109.09% 100.00%
NAPS 4.0170 3.9904 4.0626 4.1180 4.0401 2.9997 3.8311 3.21%
  QoQ % 0.67% -1.78% -1.35% 1.93% 34.68% -21.70% -
  Horiz. % 104.85% 104.16% 106.04% 107.49% 105.46% 78.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.2000 2.4000 2.8900 3.4800 3.2900 2.9000 2.8500 -
P/RPS 0.54 0.52 0.63 0.76 0.67 0.64 0.62 -8.79%
  QoQ % 3.85% -17.46% -17.11% 13.43% 4.69% 3.23% -
  Horiz. % 87.10% 83.87% 101.61% 122.58% 108.06% 103.23% 100.00%
P/EPS 12.78 11.14 10.79 11.15 10.38 10.10 9.82 19.18%
  QoQ % 14.72% 3.24% -3.23% 7.42% 2.77% 2.85% -
  Horiz. % 130.14% 113.44% 109.88% 113.54% 105.70% 102.85% 100.00%
EY 7.83 8.98 9.27 8.97 9.64 9.90 10.19 -16.09%
  QoQ % -12.81% -3.13% 3.34% -6.95% -2.63% -2.85% -
  Horiz. % 76.84% 88.13% 90.97% 88.03% 94.60% 97.15% 100.00%
DY 6.36 5.83 5.19 4.31 3.65 4.14 3.86 39.46%
  QoQ % 9.09% 12.33% 20.42% 18.08% -11.84% 7.25% -
  Horiz. % 164.77% 151.04% 134.46% 111.66% 94.56% 107.25% 100.00%
P/NAPS 0.55 0.60 0.71 0.84 0.81 0.97 0.74 -17.93%
  QoQ % -8.33% -15.49% -15.48% 3.70% -16.49% 31.08% -
  Horiz. % 74.32% 81.08% 95.95% 113.51% 109.46% 131.08% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 24/02/16 18/11/15 19/08/15 25/05/15 27/02/15 18/11/14 -
Price 2.2000 2.4300 2.8300 3.0900 3.4500 3.3400 2.8200 -
P/RPS 0.54 0.52 0.62 0.67 0.70 0.74 0.62 -8.79%
  QoQ % 3.85% -16.13% -7.46% -4.29% -5.41% 19.35% -
  Horiz. % 87.10% 83.87% 100.00% 108.06% 112.90% 119.35% 100.00%
P/EPS 12.78 11.28 10.56 9.90 10.88 11.63 9.71 20.08%
  QoQ % 13.30% 6.82% 6.67% -9.01% -6.45% 19.77% -
  Horiz. % 131.62% 116.17% 108.75% 101.96% 112.05% 119.77% 100.00%
EY 7.83 8.86 9.47 10.10 9.19 8.60 10.30 -16.69%
  QoQ % -11.63% -6.44% -6.24% 9.90% 6.86% -16.50% -
  Horiz. % 76.02% 86.02% 91.94% 98.06% 89.22% 83.50% 100.00%
DY 6.36 5.76 5.30 4.85 3.48 3.59 3.90 38.51%
  QoQ % 10.42% 8.68% 9.28% 39.37% -3.06% -7.95% -
  Horiz. % 163.08% 147.69% 135.90% 124.36% 89.23% 92.05% 100.00%
P/NAPS 0.55 0.61 0.70 0.75 0.85 1.11 0.74 -17.93%
  QoQ % -9.84% -12.86% -6.67% -11.76% -23.42% 50.00% -
  Horiz. % 74.32% 82.43% 94.59% 101.35% 114.86% 150.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers