Highlights

[MBMR] QoQ TTM Result on 2017-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -9.99%    YoY -     6.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,777,944 1,732,556 1,736,529 1,701,666 1,714,342 1,670,206 1,670,708 4.24%
  QoQ % 2.62% -0.23% 2.05% -0.74% 2.64% -0.03% -
  Horiz. % 106.42% 103.70% 103.94% 101.85% 102.61% 99.97% 100.00%
PBT -131,875 -148,501 61,940 76,346 83,440 82,759 90,294 -
  QoQ % 11.20% -339.75% -18.87% -8.50% 0.82% -8.34% -
  Horiz. % -146.05% -164.46% 68.60% 84.55% 92.41% 91.66% 100.00%
Tax -8,093 -7,521 -8,431 -7,907 -7,389 -6,864 -12,657 -25.80%
  QoQ % -7.61% 10.79% -6.63% -7.01% -7.65% 45.77% -
  Horiz. % 63.94% 59.42% 66.61% 62.47% 58.38% 54.23% 100.00%
NP -139,968 -156,022 53,509 68,439 76,051 75,895 77,637 -
  QoQ % 10.29% -391.58% -21.82% -10.01% 0.21% -2.24% -
  Horiz. % -180.29% -200.96% 68.92% 88.15% 97.96% 97.76% 100.00%
NP to SH -135,440 -148,830 46,436 60,400 67,102 66,074 69,521 -
  QoQ % 9.00% -420.51% -23.12% -9.99% 1.56% -4.96% -
  Horiz. % -194.82% -214.08% 66.79% 86.88% 96.52% 95.04% 100.00%
Tax Rate - % - % 13.61 % 10.36 % 8.86 % 8.29 % 14.02 % -
  QoQ % 0.00% 0.00% 31.37% 16.93% 6.88% -40.87% -
  Horiz. % 0.00% 0.00% 97.08% 73.89% 63.20% 59.13% 100.00%
Total Cost 1,917,912 1,888,578 1,683,020 1,633,227 1,638,291 1,594,311 1,593,071 13.18%
  QoQ % 1.55% 12.21% 3.05% -0.31% 2.76% 0.08% -
  Horiz. % 120.39% 118.55% 105.65% 102.52% 102.84% 100.08% 100.00%
Net Worth 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 -5.95%
  QoQ % 1.36% -11.75% 0.00% 1.22% 0.09% 0.66% -
  Horiz. % 91.22% 90.00% 101.98% 101.98% 100.75% 100.66% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 11,726 11,726 17,606 29,330 23,475 23,475 23,430 -36.99%
  QoQ % 0.00% -33.40% -39.97% 24.94% 0.00% 0.19% -
  Horiz. % 50.05% 50.05% 75.14% 125.18% 100.19% 100.19% 100.00%
Div Payout % - % - % 37.92 % 48.56 % 34.98 % 35.53 % 33.70 % -
  QoQ % 0.00% 0.00% -21.91% 38.82% -1.55% 5.43% -
  Horiz. % 0.00% 0.00% 112.52% 144.09% 103.80% 105.43% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 -5.95%
  QoQ % 1.36% -11.75% 0.00% 1.22% 0.09% 0.66% -
  Horiz. % 91.22% 90.00% 101.98% 101.98% 100.75% 100.66% 100.00%
NOSH 390,887 390,885 390,885 390,885 390,845 391,444 390,789 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.01% -0.15% 0.17% -
  Horiz. % 100.03% 100.02% 100.02% 100.02% 100.01% 100.17% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -7.87 % -9.01 % 3.08 % 4.02 % 4.44 % 4.54 % 4.65 % -
  QoQ % 12.65% -392.53% -23.38% -9.46% -2.20% -2.37% -
  Horiz. % -169.25% -193.76% 66.24% 86.45% 95.48% 97.63% 100.00%
ROE -9.29 % -10.35 % 2.85 % 3.71 % 4.17 % 4.11 % 4.35 % -
  QoQ % 10.24% -463.16% -23.18% -11.03% 1.46% -5.52% -
  Horiz. % -213.56% -237.93% 65.52% 85.29% 95.86% 94.48% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 454.85 443.24 444.26 435.34 438.62 426.68 427.52 4.22%
  QoQ % 2.62% -0.23% 2.05% -0.75% 2.80% -0.20% -
  Horiz. % 106.39% 103.68% 103.92% 101.83% 102.60% 99.80% 100.00%
EPS -34.65 -38.08 11.88 15.45 17.17 16.88 17.79 -
  QoQ % 9.01% -420.54% -23.11% -10.02% 1.72% -5.12% -
  Horiz. % -194.77% -214.05% 66.78% 86.85% 96.51% 94.88% 100.00%
DPS 3.00 3.00 4.50 7.50 6.00 6.00 6.00 -37.03%
  QoQ % 0.00% -33.33% -40.00% 25.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 75.00% 125.00% 100.00% 100.00% 100.00%
NAPS 3.7300 3.6800 4.1700 4.1700 4.1200 4.1100 4.0900 -5.96%
  QoQ % 1.36% -11.75% 0.00% 1.21% 0.24% 0.49% -
  Horiz. % 91.20% 89.98% 101.96% 101.96% 100.73% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 454.85 443.24 444.25 435.33 438.58 427.29 427.41 4.24%
  QoQ % 2.62% -0.23% 2.05% -0.74% 2.64% -0.03% -
  Horiz. % 106.42% 103.70% 103.94% 101.85% 102.61% 99.97% 100.00%
EPS -34.65 -38.07 11.88 15.45 17.17 16.90 17.79 -
  QoQ % 8.98% -420.45% -23.11% -10.02% 1.60% -5.00% -
  Horiz. % -194.77% -214.00% 66.78% 86.85% 96.51% 95.00% 100.00%
DPS 3.00 3.00 4.50 7.50 6.01 6.01 5.99 -36.96%
  QoQ % 0.00% -33.33% -40.00% 24.79% 0.00% 0.33% -
  Horiz. % 50.08% 50.08% 75.13% 125.21% 100.33% 100.33% 100.00%
NAPS 3.7300 3.6800 4.1700 4.1700 4.1196 4.1159 4.0890 -5.95%
  QoQ % 1.36% -11.75% 0.00% 1.22% 0.09% 0.66% -
  Horiz. % 91.22% 90.00% 101.98% 101.98% 100.75% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.4500 2.2000 2.0400 2.2500 2.5200 2.1400 2.5000 -
P/RPS 0.54 0.50 0.46 0.52 0.57 0.50 0.58 -4.66%
  QoQ % 8.00% 8.70% -11.54% -8.77% 14.00% -13.79% -
  Horiz. % 93.10% 86.21% 79.31% 89.66% 98.28% 86.21% 100.00%
P/EPS -7.07 -5.78 17.17 14.56 14.68 12.68 14.05 -
  QoQ % -22.32% -133.66% 17.93% -0.82% 15.77% -9.75% -
  Horiz. % -50.32% -41.14% 122.21% 103.63% 104.48% 90.25% 100.00%
EY -14.14 -17.31 5.82 6.87 6.81 7.89 7.12 -
  QoQ % 18.31% -397.42% -15.28% 0.88% -13.69% 10.81% -
  Horiz. % -198.60% -243.12% 81.74% 96.49% 95.65% 110.81% 100.00%
DY 1.22 1.36 2.21 3.33 2.38 2.80 2.40 -36.33%
  QoQ % -10.29% -38.46% -33.63% 39.92% -15.00% 16.67% -
  Horiz. % 50.83% 56.67% 92.08% 138.75% 99.17% 116.67% 100.00%
P/NAPS 0.66 0.60 0.49 0.54 0.61 0.52 0.61 5.40%
  QoQ % 10.00% 22.45% -9.26% -11.48% 17.31% -14.75% -
  Horiz. % 108.20% 98.36% 80.33% 88.52% 100.00% 85.25% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 -
Price 2.3500 2.2900 2.1200 2.1800 2.4200 2.4200 2.4300 -
P/RPS 0.52 0.52 0.48 0.50 0.55 0.57 0.57 -5.94%
  QoQ % 0.00% 8.33% -4.00% -9.09% -3.51% 0.00% -
  Horiz. % 91.23% 91.23% 84.21% 87.72% 96.49% 100.00% 100.00%
P/EPS -6.78 -6.01 17.85 14.11 14.10 14.34 13.66 -
  QoQ % -12.81% -133.67% 26.51% 0.07% -1.67% 4.98% -
  Horiz. % -49.63% -44.00% 130.67% 103.29% 103.22% 104.98% 100.00%
EY -14.74 -16.63 5.60 7.09 7.09 6.98 7.32 -
  QoQ % 11.36% -396.96% -21.02% 0.00% 1.58% -4.64% -
  Horiz. % -201.37% -227.19% 76.50% 96.86% 96.86% 95.36% 100.00%
DY 1.28 1.31 2.12 3.44 2.48 2.48 2.47 -35.51%
  QoQ % -2.29% -38.21% -38.37% 38.71% 0.00% 0.40% -
  Horiz. % 51.82% 53.04% 85.83% 139.27% 100.40% 100.40% 100.00%
P/NAPS 0.63 0.62 0.51 0.52 0.59 0.59 0.59 4.47%
  QoQ % 1.61% 21.57% -1.92% -11.86% 0.00% 0.00% -
  Horiz. % 106.78% 105.08% 86.44% 88.14% 100.00% 100.00% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS