Highlights

[MBMR] QoQ TTM Result on 2017-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -23.12%    YoY -     -33.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,867,351 1,777,944 1,732,556 1,736,529 1,701,666 1,714,342 1,670,206 7.74%
  QoQ % 5.03% 2.62% -0.23% 2.05% -0.74% 2.64% -
  Horiz. % 111.80% 106.45% 103.73% 103.97% 101.88% 102.64% 100.00%
PBT -108,487 -131,875 -148,501 61,940 76,346 83,440 82,759 -
  QoQ % 17.73% 11.20% -339.75% -18.87% -8.50% 0.82% -
  Horiz. % -131.09% -159.35% -179.44% 74.84% 92.25% 100.82% 100.00%
Tax -9,074 -8,093 -7,521 -8,431 -7,907 -7,389 -6,864 20.51%
  QoQ % -12.12% -7.61% 10.79% -6.63% -7.01% -7.65% -
  Horiz. % 132.20% 117.91% 109.57% 122.83% 115.20% 107.65% 100.00%
NP -117,561 -139,968 -156,022 53,509 68,439 76,051 75,895 -
  QoQ % 16.01% 10.29% -391.58% -21.82% -10.01% 0.21% -
  Horiz. % -154.90% -184.42% -205.58% 70.50% 90.18% 100.21% 100.00%
NP to SH -117,046 -135,440 -148,830 46,436 60,400 67,102 66,074 -
  QoQ % 13.58% 9.00% -420.51% -23.12% -9.99% 1.56% -
  Horiz. % -177.14% -204.98% -225.25% 70.28% 91.41% 101.56% 100.00%
Tax Rate - % - % - % 13.61 % 10.36 % 8.86 % 8.29 % -
  QoQ % 0.00% 0.00% 0.00% 31.37% 16.93% 6.88% -
  Horiz. % 0.00% 0.00% 0.00% 164.17% 124.97% 106.88% 100.00%
Total Cost 1,984,912 1,917,912 1,888,578 1,683,020 1,633,227 1,638,291 1,594,311 15.78%
  QoQ % 3.49% 1.55% 12.21% 3.05% -0.31% 2.76% -
  Horiz. % 124.50% 120.30% 118.46% 105.56% 102.44% 102.76% 100.00%
Net Worth 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 -4.86%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.09% -
  Horiz. % 92.81% 90.63% 89.41% 101.31% 101.31% 100.09% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 17,589 11,726 11,726 17,606 29,330 23,475 23,475 -17.55%
  QoQ % 50.00% 0.00% -33.40% -39.97% 24.94% 0.00% -
  Horiz. % 74.93% 49.95% 49.95% 75.00% 124.94% 100.00% 100.00%
Div Payout % - % - % - % 37.92 % 48.56 % 34.98 % 35.53 % -
  QoQ % 0.00% 0.00% 0.00% -21.91% 38.82% -1.55% -
  Horiz. % 0.00% 0.00% 0.00% 106.73% 136.67% 98.45% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 -4.86%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.09% -
  Horiz. % 92.81% 90.63% 89.41% 101.31% 101.31% 100.09% 100.00%
NOSH 390,887 390,887 390,885 390,885 390,885 390,845 391,444 -0.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.01% -0.15% -
  Horiz. % 99.86% 99.86% 99.86% 99.86% 99.86% 99.85% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -6.30 % -7.87 % -9.01 % 3.08 % 4.02 % 4.44 % 4.54 % -
  QoQ % 19.95% 12.65% -392.53% -23.38% -9.46% -2.20% -
  Horiz. % -138.77% -173.35% -198.46% 67.84% 88.55% 97.80% 100.00%
ROE -7.84 % -9.29 % -10.35 % 2.85 % 3.71 % 4.17 % 4.11 % -
  QoQ % 15.61% 10.24% -463.16% -23.18% -11.03% 1.46% -
  Horiz. % -190.75% -226.03% -251.82% 69.34% 90.27% 101.46% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 477.72 454.85 443.24 444.26 435.34 438.62 426.68 7.85%
  QoQ % 5.03% 2.62% -0.23% 2.05% -0.75% 2.80% -
  Horiz. % 111.96% 106.60% 103.88% 104.12% 102.03% 102.80% 100.00%
EPS -29.94 -34.65 -38.08 11.88 15.45 17.17 16.88 -
  QoQ % 13.59% 9.01% -420.54% -23.11% -10.02% 1.72% -
  Horiz. % -177.37% -205.27% -225.59% 70.38% 91.53% 101.72% 100.00%
DPS 4.50 3.00 3.00 4.50 7.50 6.00 6.00 -17.50%
  QoQ % 50.00% 0.00% -33.33% -40.00% 25.00% 0.00% -
  Horiz. % 75.00% 50.00% 50.00% 75.00% 125.00% 100.00% 100.00%
NAPS 3.8200 3.7300 3.6800 4.1700 4.1700 4.1200 4.1100 -4.77%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.21% 0.24% -
  Horiz. % 92.94% 90.75% 89.54% 101.46% 101.46% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 477.72 454.85 443.24 444.25 435.33 438.58 427.29 7.74%
  QoQ % 5.03% 2.62% -0.23% 2.05% -0.74% 2.64% -
  Horiz. % 111.80% 106.45% 103.73% 103.97% 101.88% 102.64% 100.00%
EPS -29.94 -34.65 -38.07 11.88 15.45 17.17 16.90 -
  QoQ % 13.59% 8.98% -420.45% -23.11% -10.02% 1.60% -
  Horiz. % -177.16% -205.03% -225.27% 70.30% 91.42% 101.60% 100.00%
DPS 4.50 3.00 3.00 4.50 7.50 6.01 6.01 -17.59%
  QoQ % 50.00% 0.00% -33.33% -40.00% 24.79% 0.00% -
  Horiz. % 74.88% 49.92% 49.92% 74.88% 124.79% 100.00% 100.00%
NAPS 3.8200 3.7300 3.6800 4.1700 4.1700 4.1196 4.1159 -4.87%
  QoQ % 2.41% 1.36% -11.75% 0.00% 1.22% 0.09% -
  Horiz. % 92.81% 90.62% 89.41% 101.31% 101.31% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.3800 2.4500 2.2000 2.0400 2.2500 2.5200 2.1400 -
P/RPS 0.50 0.54 0.50 0.46 0.52 0.57 0.50 -
  QoQ % -7.41% 8.00% 8.70% -11.54% -8.77% 14.00% -
  Horiz. % 100.00% 108.00% 100.00% 92.00% 104.00% 114.00% 100.00%
P/EPS -7.95 -7.07 -5.78 17.17 14.56 14.68 12.68 -
  QoQ % -12.45% -22.32% -133.66% 17.93% -0.82% 15.77% -
  Horiz. % -62.70% -55.76% -45.58% 135.41% 114.83% 115.77% 100.00%
EY -12.58 -14.14 -17.31 5.82 6.87 6.81 7.89 -
  QoQ % 11.03% 18.31% -397.42% -15.28% 0.88% -13.69% -
  Horiz. % -159.44% -179.21% -219.39% 73.76% 87.07% 86.31% 100.00%
DY 1.89 1.22 1.36 2.21 3.33 2.38 2.80 -23.11%
  QoQ % 54.92% -10.29% -38.46% -33.63% 39.92% -15.00% -
  Horiz. % 67.50% 43.57% 48.57% 78.93% 118.93% 85.00% 100.00%
P/NAPS 0.62 0.66 0.60 0.49 0.54 0.61 0.52 12.48%
  QoQ % -6.06% 10.00% 22.45% -9.26% -11.48% 17.31% -
  Horiz. % 119.23% 126.92% 115.38% 94.23% 103.85% 117.31% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 23/05/18 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 -
Price 2.3200 2.3500 2.2900 2.1200 2.1800 2.4200 2.4200 -
P/RPS 0.49 0.52 0.52 0.48 0.50 0.55 0.57 -9.62%
  QoQ % -5.77% 0.00% 8.33% -4.00% -9.09% -3.51% -
  Horiz. % 85.96% 91.23% 91.23% 84.21% 87.72% 96.49% 100.00%
P/EPS -7.75 -6.78 -6.01 17.85 14.11 14.10 14.34 -
  QoQ % -14.31% -12.81% -133.67% 26.51% 0.07% -1.67% -
  Horiz. % -54.04% -47.28% -41.91% 124.48% 98.40% 98.33% 100.00%
EY -12.91 -14.74 -16.63 5.60 7.09 7.09 6.98 -
  QoQ % 12.42% 11.36% -396.96% -21.02% 0.00% 1.58% -
  Horiz. % -184.96% -211.17% -238.25% 80.23% 101.58% 101.58% 100.00%
DY 1.94 1.28 1.31 2.12 3.44 2.48 2.48 -15.14%
  QoQ % 51.56% -2.29% -38.21% -38.37% 38.71% 0.00% -
  Horiz. % 78.23% 51.61% 52.82% 85.48% 138.71% 100.00% 100.00%
P/NAPS 0.61 0.63 0.62 0.51 0.52 0.59 0.59 2.25%
  QoQ % -3.17% 1.61% 21.57% -1.92% -11.86% 0.00% -
  Horiz. % 103.39% 106.78% 105.08% 86.44% 88.14% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers