Highlights

[MBMR] QoQ TTM Result on 2018-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     13.58%    YoY -     -293.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,997,218 1,928,228 1,873,021 1,867,351 1,777,944 1,732,556 1,736,529 9.78%
  QoQ % 3.58% 2.95% 0.30% 5.03% 2.62% -0.23% -
  Horiz. % 115.01% 111.04% 107.86% 107.53% 102.38% 99.77% 100.00%
PBT 222,963 200,719 -75,038 -108,487 -131,875 -148,501 61,940 135.06%
  QoQ % 11.08% 367.49% 30.83% 17.73% 11.20% -339.75% -
  Horiz. % 359.97% 324.05% -121.15% -175.15% -212.91% -239.75% 100.00%
Tax -12,356 -11,699 -8,705 -9,074 -8,093 -7,521 -8,431 29.05%
  QoQ % -5.62% -34.39% 4.07% -12.12% -7.61% 10.79% -
  Horiz. % 146.55% 138.76% 103.25% 107.63% 95.99% 89.21% 100.00%
NP 210,607 189,020 -83,743 -117,561 -139,968 -156,022 53,509 149.49%
  QoQ % 11.42% 325.71% 28.77% 16.01% 10.29% -391.58% -
  Horiz. % 393.59% 353.25% -156.50% -219.70% -261.58% -291.58% 100.00%
NP to SH 182,388 165,548 -86,275 -117,046 -135,440 -148,830 46,436 149.15%
  QoQ % 10.17% 291.88% 26.29% 13.58% 9.00% -420.51% -
  Horiz. % 392.77% 356.51% -185.79% -252.06% -291.67% -320.51% 100.00%
Tax Rate 5.54 % 5.83 % - % - % - % - % 13.61 % -45.11%
  QoQ % -4.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.71% 42.84% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,786,611 1,739,208 1,956,764 1,984,912 1,917,912 1,888,578 1,683,020 4.07%
  QoQ % 2.73% -11.12% -1.42% 3.49% 1.55% 12.21% -
  Horiz. % 106.16% 103.34% 116.27% 117.94% 113.96% 112.21% 100.00%
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 23,453 23,453 17,589 17,589 11,726 11,726 17,606 21.09%
  QoQ % 0.00% 33.33% 0.00% 50.00% 0.00% -33.40% -
  Horiz. % 133.21% 133.21% 99.91% 99.91% 66.60% 66.60% 100.00%
Div Payout % 12.86 % 14.17 % - % - % - % - % 37.92 % -51.40%
  QoQ % -9.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.91% 37.37% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,887 390,885 390,885 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.55 % 9.80 % -4.47 % -6.30 % -7.87 % -9.01 % 3.08 % 127.40%
  QoQ % 7.65% 319.24% 29.05% 19.95% 12.65% -392.53% -
  Horiz. % 342.53% 318.18% -145.13% -204.55% -255.52% -292.53% 100.00%
ROE 11.27 % 10.48 % -5.69 % -7.84 % -9.29 % -10.35 % 2.85 % 150.27%
  QoQ % 7.54% 284.18% 27.42% 15.61% 10.24% -463.16% -
  Horiz. % 395.44% 367.72% -199.65% -275.09% -325.96% -363.16% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 510.94 493.29 479.17 477.72 454.85 443.24 444.26 9.78%
  QoQ % 3.58% 2.95% 0.30% 5.03% 2.62% -0.23% -
  Horiz. % 115.01% 111.04% 107.86% 107.53% 102.38% 99.77% 100.00%
EPS 46.66 42.35 -22.07 -29.94 -34.65 -38.08 11.88 149.14%
  QoQ % 10.18% 291.89% 26.29% 13.59% 9.01% -420.54% -
  Horiz. % 392.76% 356.48% -185.77% -252.02% -291.67% -320.54% 100.00%
DPS 6.00 6.00 4.50 4.50 3.00 3.00 4.50 21.16%
  QoQ % 0.00% 33.33% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 66.67% 66.67% 100.00%
NAPS 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 510.94 493.29 479.17 477.72 454.85 443.24 444.25 9.78%
  QoQ % 3.58% 2.95% 0.30% 5.03% 2.62% -0.23% -
  Horiz. % 115.01% 111.04% 107.86% 107.53% 102.39% 99.77% 100.00%
EPS 46.66 42.35 -22.07 -29.94 -34.65 -38.07 11.88 149.14%
  QoQ % 10.18% 291.89% 26.29% 13.59% 8.98% -420.45% -
  Horiz. % 392.76% 356.48% -185.77% -252.02% -291.67% -320.45% 100.00%
DPS 6.00 6.00 4.50 4.50 3.00 3.00 4.50 21.16%
  QoQ % 0.00% 33.33% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 66.67% 66.67% 100.00%
NAPS 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 -0.48%
  QoQ % 2.48% 4.12% 1.57% 2.41% 1.36% -11.75% -
  Horiz. % 99.28% 96.88% 93.05% 91.61% 89.45% 88.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.7600 2.2000 2.0600 2.3800 2.4500 2.2000 2.0400 -
P/RPS 0.54 0.45 0.43 0.50 0.54 0.50 0.46 11.29%
  QoQ % 20.00% 4.65% -14.00% -7.41% 8.00% 8.70% -
  Horiz. % 117.39% 97.83% 93.48% 108.70% 117.39% 108.70% 100.00%
P/EPS 5.92 5.19 -9.33 -7.95 -7.07 -5.78 17.17 -50.86%
  QoQ % 14.07% 155.63% -17.36% -12.45% -22.32% -133.66% -
  Horiz. % 34.48% 30.23% -54.34% -46.30% -41.18% -33.66% 100.00%
EY 16.91 19.25 -10.71 -12.58 -14.14 -17.31 5.82 103.75%
  QoQ % -12.16% 279.74% 14.86% 11.03% 18.31% -397.42% -
  Horiz. % 290.55% 330.76% -184.02% -216.15% -242.96% -297.42% 100.00%
DY 2.17 2.73 2.18 1.89 1.22 1.36 2.21 -1.21%
  QoQ % -20.51% 25.23% 15.34% 54.92% -10.29% -38.46% -
  Horiz. % 98.19% 123.53% 98.64% 85.52% 55.20% 61.54% 100.00%
P/NAPS 0.67 0.54 0.53 0.62 0.66 0.60 0.49 23.22%
  QoQ % 24.07% 1.89% -14.52% -6.06% 10.00% 22.45% -
  Horiz. % 136.73% 110.20% 108.16% 126.53% 134.69% 122.45% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 27/02/19 22/11/18 28/08/18 23/05/18 22/02/18 22/11/17 -
Price 2.8000 2.5900 1.8700 2.3200 2.3500 2.2900 2.1200 -
P/RPS 0.55 0.53 0.39 0.49 0.52 0.52 0.48 9.51%
  QoQ % 3.77% 35.90% -20.41% -5.77% 0.00% 8.33% -
  Horiz. % 114.58% 110.42% 81.25% 102.08% 108.33% 108.33% 100.00%
P/EPS 6.00 6.12 -8.47 -7.75 -6.78 -6.01 17.85 -51.69%
  QoQ % -1.96% 172.26% -9.29% -14.31% -12.81% -133.67% -
  Horiz. % 33.61% 34.29% -47.45% -43.42% -37.98% -33.67% 100.00%
EY 16.66 16.35 -11.80 -12.91 -14.74 -16.63 5.60 106.99%
  QoQ % 1.90% 238.56% 8.60% 12.42% 11.36% -396.96% -
  Horiz. % 297.50% 291.96% -210.71% -230.54% -263.21% -296.96% 100.00%
DY 2.14 2.32 2.41 1.94 1.28 1.31 2.12 0.63%
  QoQ % -7.76% -3.73% 24.23% 51.56% -2.29% -38.21% -
  Horiz. % 100.94% 109.43% 113.68% 91.51% 60.38% 61.79% 100.00%
P/NAPS 0.68 0.64 0.48 0.61 0.63 0.62 0.51 21.16%
  QoQ % 6.25% 33.33% -21.31% -3.17% 1.61% 21.57% -
  Horiz. % 133.33% 125.49% 94.12% 119.61% 123.53% 121.57% 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.
 


 

310  320  545  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers