Highlights

[MBMR] QoQ TTM Result on 2016-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     22.30%    YoY -     -33.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,701,666 1,714,342 1,670,206 1,670,708 1,649,950 1,597,263 1,815,068 -4.21%
  QoQ % -0.74% 2.64% -0.03% 1.26% 3.30% -12.00% -
  Horiz. % 93.75% 94.45% 92.02% 92.05% 90.90% 88.00% 100.00%
PBT 76,346 83,440 82,759 90,294 76,664 86,995 130,234 -29.98%
  QoQ % -8.50% 0.82% -8.34% 17.78% -11.88% -33.20% -
  Horiz. % 58.62% 64.07% 63.55% 69.33% 58.87% 66.80% 100.00%
Tax -7,907 -7,389 -6,864 -12,657 -11,821 -11,157 -25,264 -53.94%
  QoQ % -7.01% -7.65% 45.77% -7.07% -5.95% 55.84% -
  Horiz. % 31.30% 29.25% 27.17% 50.10% 46.79% 44.16% 100.00%
NP 68,439 76,051 75,895 77,637 64,843 75,838 104,970 -24.83%
  QoQ % -10.01% 0.21% -2.24% 19.73% -14.50% -27.75% -
  Horiz. % 65.20% 72.45% 72.30% 73.96% 61.77% 72.25% 100.00%
NP to SH 60,400 67,102 66,074 69,521 56,846 67,257 84,000 -19.76%
  QoQ % -9.99% 1.56% -4.96% 22.30% -15.48% -19.93% -
  Horiz. % 71.90% 79.88% 78.66% 82.76% 67.67% 80.07% 100.00%
Tax Rate 10.36 % 8.86 % 8.29 % 14.02 % 15.42 % 12.82 % 19.40 % -34.20%
  QoQ % 16.93% 6.88% -40.87% -9.08% 20.28% -33.92% -
  Horiz. % 53.40% 45.67% 42.73% 72.27% 79.48% 66.08% 100.00%
Total Cost 1,633,227 1,638,291 1,594,311 1,593,071 1,585,107 1,521,425 1,710,098 -3.02%
  QoQ % -0.31% 2.76% 0.08% 0.50% 4.19% -11.03% -
  Horiz. % 95.50% 95.80% 93.23% 93.16% 92.69% 88.97% 100.00%
Net Worth 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,559,789 2.98%
  QoQ % 1.22% 0.09% 0.66% 0.67% 1.12% 0.67% -
  Horiz. % 104.50% 103.24% 103.14% 102.47% 101.79% 100.67% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 29,330 23,475 23,475 23,430 39,037 54,654 54,654 -33.99%
  QoQ % 24.94% 0.00% 0.19% -39.98% -28.57% 0.00% -
  Horiz. % 53.67% 42.95% 42.95% 42.87% 71.43% 100.00% 100.00%
Div Payout % 48.56 % 34.98 % 35.53 % 33.70 % 68.67 % 81.26 % 65.06 % -17.73%
  QoQ % 38.82% -1.55% 5.43% -50.92% -15.49% 24.90% -
  Horiz. % 74.64% 53.77% 54.61% 51.80% 105.55% 124.90% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,559,789 2.98%
  QoQ % 1.22% 0.09% 0.66% 0.67% 1.12% 0.67% -
  Horiz. % 104.50% 103.24% 103.14% 102.47% 101.79% 100.67% 100.00%
NOSH 390,885 390,845 391,444 390,789 391,060 390,594 389,947 0.16%
  QoQ % 0.01% -0.15% 0.17% -0.07% 0.12% 0.17% -
  Horiz. % 100.24% 100.23% 100.38% 100.22% 100.29% 100.17% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.02 % 4.44 % 4.54 % 4.65 % 3.93 % 4.75 % 5.78 % -21.52%
  QoQ % -9.46% -2.20% -2.37% 18.32% -17.26% -17.82% -
  Horiz. % 69.55% 76.82% 78.55% 80.45% 67.99% 82.18% 100.00%
ROE 3.71 % 4.17 % 4.11 % 4.35 % 3.58 % 4.28 % 5.39 % -22.06%
  QoQ % -11.03% 1.46% -5.52% 21.51% -16.36% -20.59% -
  Horiz. % 68.83% 77.37% 76.25% 80.71% 66.42% 79.41% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 435.34 438.62 426.68 427.52 421.92 408.93 465.46 -4.37%
  QoQ % -0.75% 2.80% -0.20% 1.33% 3.18% -12.14% -
  Horiz. % 93.53% 94.23% 91.67% 91.85% 90.65% 87.86% 100.00%
EPS 15.45 17.17 16.88 17.79 14.54 17.22 21.54 -19.89%
  QoQ % -10.02% 1.72% -5.12% 22.35% -15.56% -20.06% -
  Horiz. % 71.73% 79.71% 78.37% 82.59% 67.50% 79.94% 100.00%
DPS 7.50 6.00 6.00 6.00 10.00 14.00 14.00 -34.06%
  QoQ % 25.00% 0.00% 0.00% -40.00% -28.57% 0.00% -
  Horiz. % 53.57% 42.86% 42.86% 42.86% 71.43% 100.00% 100.00%
NAPS 4.1700 4.1200 4.1100 4.0900 4.0600 4.0200 4.0000 2.82%
  QoQ % 1.21% 0.24% 0.49% 0.74% 1.00% 0.50% -
  Horiz. % 104.25% 103.00% 102.75% 102.25% 101.50% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 435.33 438.58 427.29 427.41 422.10 408.62 464.35 -4.21%
  QoQ % -0.74% 2.64% -0.03% 1.26% 3.30% -12.00% -
  Horiz. % 93.75% 94.45% 92.02% 92.04% 90.90% 88.00% 100.00%
EPS 15.45 17.17 16.90 17.79 14.54 17.21 21.49 -19.76%
  QoQ % -10.02% 1.60% -5.00% 22.35% -15.51% -19.92% -
  Horiz. % 71.89% 79.90% 78.64% 82.78% 67.66% 80.08% 100.00%
DPS 7.50 6.01 6.01 5.99 9.99 13.98 13.98 -34.00%
  QoQ % 24.79% 0.00% 0.33% -40.04% -28.54% 0.00% -
  Horiz. % 53.65% 42.99% 42.99% 42.85% 71.46% 100.00% 100.00%
NAPS 4.1700 4.1196 4.1159 4.0890 4.0618 4.0170 3.9904 2.98%
  QoQ % 1.22% 0.09% 0.66% 0.67% 1.12% 0.67% -
  Horiz. % 104.50% 103.24% 103.15% 102.47% 101.79% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.2500 2.5200 2.1400 2.5000 2.0100 2.2000 2.4000 -
P/RPS 0.52 0.57 0.50 0.58 0.48 0.54 0.52 -
  QoQ % -8.77% 14.00% -13.79% 20.83% -11.11% 3.85% -
  Horiz. % 100.00% 109.62% 96.15% 111.54% 92.31% 103.85% 100.00%
P/EPS 14.56 14.68 12.68 14.05 13.83 12.78 11.14 19.56%
  QoQ % -0.82% 15.77% -9.75% 1.59% 8.22% 14.72% -
  Horiz. % 130.70% 131.78% 113.82% 126.12% 124.15% 114.72% 100.00%
EY 6.87 6.81 7.89 7.12 7.23 7.83 8.98 -16.37%
  QoQ % 0.88% -13.69% 10.81% -1.52% -7.66% -12.81% -
  Horiz. % 76.50% 75.84% 87.86% 79.29% 80.51% 87.19% 100.00%
DY 3.33 2.38 2.80 2.40 4.98 6.36 5.83 -31.18%
  QoQ % 39.92% -15.00% 16.67% -51.81% -21.70% 9.09% -
  Horiz. % 57.12% 40.82% 48.03% 41.17% 85.42% 109.09% 100.00%
P/NAPS 0.54 0.61 0.52 0.61 0.50 0.55 0.60 -6.79%
  QoQ % -11.48% 17.31% -14.75% 22.00% -9.09% -8.33% -
  Horiz. % 90.00% 101.67% 86.67% 101.67% 83.33% 91.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 -
Price 2.1800 2.4200 2.4200 2.4300 2.4400 2.2000 2.4300 -
P/RPS 0.50 0.55 0.57 0.57 0.58 0.54 0.52 -2.58%
  QoQ % -9.09% -3.51% 0.00% -1.72% 7.41% 3.85% -
  Horiz. % 96.15% 105.77% 109.62% 109.62% 111.54% 103.85% 100.00%
P/EPS 14.11 14.10 14.34 13.66 16.79 12.78 11.28 16.11%
  QoQ % 0.07% -1.67% 4.98% -18.64% 31.38% 13.30% -
  Horiz. % 125.09% 125.00% 127.13% 121.10% 148.85% 113.30% 100.00%
EY 7.09 7.09 6.98 7.32 5.96 7.83 8.86 -13.82%
  QoQ % 0.00% 1.58% -4.64% 22.82% -23.88% -11.63% -
  Horiz. % 80.02% 80.02% 78.78% 82.62% 67.27% 88.37% 100.00%
DY 3.44 2.48 2.48 2.47 4.10 6.36 5.76 -29.10%
  QoQ % 38.71% 0.00% 0.40% -39.76% -35.53% 10.42% -
  Horiz. % 59.72% 43.06% 43.06% 42.88% 71.18% 110.42% 100.00%
P/NAPS 0.52 0.59 0.59 0.59 0.60 0.55 0.61 -10.10%
  QoQ % -11.86% 0.00% 0.00% -1.67% 9.09% -9.84% -
  Horiz. % 85.25% 96.72% 96.72% 96.72% 98.36% 90.16% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

280  267  589  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.545+0.105 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.045-0.005 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS