Highlights

[MBMR] QoQ TTM Result on 2018-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     26.29%    YoY -     -285.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,928,228 1,873,021 1,867,351 1,777,944 1,732,556 1,736,529 1,701,666 8.67%
  QoQ % 2.95% 0.30% 5.03% 2.62% -0.23% 2.05% -
  Horiz. % 113.31% 110.07% 109.74% 104.48% 101.82% 102.05% 100.00%
PBT 200,719 -75,038 -108,487 -131,875 -148,501 61,940 76,346 90.15%
  QoQ % 367.49% 30.83% 17.73% 11.20% -339.75% -18.87% -
  Horiz. % 262.91% -98.29% -142.10% -172.73% -194.51% 81.13% 100.00%
Tax -11,699 -8,705 -9,074 -8,093 -7,521 -8,431 -7,907 29.75%
  QoQ % -34.39% 4.07% -12.12% -7.61% 10.79% -6.63% -
  Horiz. % 147.96% 110.09% 114.76% 102.35% 95.12% 106.63% 100.00%
NP 189,020 -83,743 -117,561 -139,968 -156,022 53,509 68,439 96.49%
  QoQ % 325.71% 28.77% 16.01% 10.29% -391.58% -21.82% -
  Horiz. % 276.19% -122.36% -171.77% -204.51% -227.97% 78.18% 100.00%
NP to SH 165,548 -86,275 -117,046 -135,440 -148,830 46,436 60,400 95.49%
  QoQ % 291.88% 26.29% 13.58% 9.00% -420.51% -23.12% -
  Horiz. % 274.09% -142.84% -193.78% -224.24% -246.41% 76.88% 100.00%
Tax Rate 5.83 % - % - % - % - % 13.61 % 10.36 % -31.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 31.37% -
  Horiz. % 56.27% 0.00% 0.00% 0.00% 0.00% 131.37% 100.00%
Total Cost 1,739,208 1,956,764 1,984,912 1,917,912 1,888,578 1,683,020 1,633,227 4.27%
  QoQ % -11.12% -1.42% 3.49% 1.55% 12.21% 3.05% -
  Horiz. % 106.49% 119.81% 121.53% 117.43% 115.63% 103.05% 100.00%
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,453 17,589 17,589 11,726 11,726 17,606 29,330 -13.81%
  QoQ % 33.33% 0.00% 50.00% 0.00% -33.40% -39.97% -
  Horiz. % 79.96% 59.97% 59.97% 39.98% 39.98% 60.03% 100.00%
Div Payout % 14.17 % - % - % - % - % 37.92 % 48.56 % -55.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -21.91% -
  Horiz. % 29.18% 0.00% 0.00% 0.00% 0.00% 78.09% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,885 390,885 390,885 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.80 % -4.47 % -6.30 % -7.87 % -9.01 % 3.08 % 4.02 % 80.84%
  QoQ % 319.24% 29.05% 19.95% 12.65% -392.53% -23.38% -
  Horiz. % 243.78% -111.19% -156.72% -195.77% -224.13% 76.62% 100.00%
ROE 10.48 % -5.69 % -7.84 % -9.29 % -10.35 % 2.85 % 3.71 % 99.45%
  QoQ % 284.18% 27.42% 15.61% 10.24% -463.16% -23.18% -
  Horiz. % 282.48% -153.37% -211.32% -250.40% -278.98% 76.82% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 493.29 479.17 477.72 454.85 443.24 444.26 435.34 8.66%
  QoQ % 2.95% 0.30% 5.03% 2.62% -0.23% 2.05% -
  Horiz. % 113.31% 110.07% 109.73% 104.48% 101.81% 102.05% 100.00%
EPS 42.35 -22.07 -29.94 -34.65 -38.08 11.88 15.45 95.50%
  QoQ % 291.89% 26.29% 13.59% 9.01% -420.54% -23.11% -
  Horiz. % 274.11% -142.85% -193.79% -224.27% -246.47% 76.89% 100.00%
DPS 6.00 4.50 4.50 3.00 3.00 4.50 7.50 -13.79%
  QoQ % 33.33% 0.00% 50.00% 0.00% -33.33% -40.00% -
  Horiz. % 80.00% 60.00% 60.00% 40.00% 40.00% 60.00% 100.00%
NAPS 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 493.29 479.17 477.72 454.85 443.24 444.25 435.33 8.67%
  QoQ % 2.95% 0.30% 5.03% 2.62% -0.23% 2.05% -
  Horiz. % 113.31% 110.07% 109.74% 104.48% 101.82% 102.05% 100.00%
EPS 42.35 -22.07 -29.94 -34.65 -38.07 11.88 15.45 95.50%
  QoQ % 291.89% 26.29% 13.59% 8.98% -420.45% -23.11% -
  Horiz. % 274.11% -142.85% -193.79% -224.27% -246.41% 76.89% 100.00%
DPS 6.00 4.50 4.50 3.00 3.00 4.50 7.50 -13.79%
  QoQ % 33.33% 0.00% 50.00% 0.00% -33.33% -40.00% -
  Horiz. % 80.00% 60.00% 60.00% 40.00% 40.00% 60.00% 100.00%
NAPS 4.0400 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 -2.08%
  QoQ % 4.12% 1.57% 2.41% 1.36% -11.75% 0.00% -
  Horiz. % 96.88% 93.05% 91.61% 89.45% 88.25% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2000 2.0600 2.3800 2.4500 2.2000 2.0400 2.2500 -
P/RPS 0.45 0.43 0.50 0.54 0.50 0.46 0.52 -9.16%
  QoQ % 4.65% -14.00% -7.41% 8.00% 8.70% -11.54% -
  Horiz. % 86.54% 82.69% 96.15% 103.85% 96.15% 88.46% 100.00%
P/EPS 5.19 -9.33 -7.95 -7.07 -5.78 17.17 14.56 -49.63%
  QoQ % 155.63% -17.36% -12.45% -22.32% -133.66% 17.93% -
  Horiz. % 35.65% -64.08% -54.60% -48.56% -39.70% 117.93% 100.00%
EY 19.25 -10.71 -12.58 -14.14 -17.31 5.82 6.87 98.38%
  QoQ % 279.74% 14.86% 11.03% 18.31% -397.42% -15.28% -
  Horiz. % 280.20% -155.90% -183.11% -205.82% -251.97% 84.72% 100.00%
DY 2.73 2.18 1.89 1.22 1.36 2.21 3.33 -12.37%
  QoQ % 25.23% 15.34% 54.92% -10.29% -38.46% -33.63% -
  Horiz. % 81.98% 65.47% 56.76% 36.64% 40.84% 66.37% 100.00%
P/NAPS 0.54 0.53 0.62 0.66 0.60 0.49 0.54 -
  QoQ % 1.89% -14.52% -6.06% 10.00% 22.45% -9.26% -
  Horiz. % 100.00% 98.15% 114.81% 122.22% 111.11% 90.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 28/08/18 23/05/18 22/02/18 22/11/17 23/08/17 -
Price 2.5900 1.8700 2.3200 2.3500 2.2900 2.1200 2.1800 -
P/RPS 0.53 0.39 0.49 0.52 0.52 0.48 0.50 3.95%
  QoQ % 35.90% -20.41% -5.77% 0.00% 8.33% -4.00% -
  Horiz. % 106.00% 78.00% 98.00% 104.00% 104.00% 96.00% 100.00%
P/EPS 6.12 -8.47 -7.75 -6.78 -6.01 17.85 14.11 -42.61%
  QoQ % 172.26% -9.29% -14.31% -12.81% -133.67% 26.51% -
  Horiz. % 43.37% -60.03% -54.93% -48.05% -42.59% 126.51% 100.00%
EY 16.35 -11.80 -12.91 -14.74 -16.63 5.60 7.09 74.28%
  QoQ % 238.56% 8.60% 12.42% 11.36% -396.96% -21.02% -
  Horiz. % 230.61% -166.43% -182.09% -207.90% -234.56% 78.98% 100.00%
DY 2.32 2.41 1.94 1.28 1.31 2.12 3.44 -23.04%
  QoQ % -3.73% 24.23% 51.56% -2.29% -38.21% -38.37% -
  Horiz. % 67.44% 70.06% 56.40% 37.21% 38.08% 61.63% 100.00%
P/NAPS 0.64 0.48 0.61 0.63 0.62 0.51 0.52 14.80%
  QoQ % 33.33% -21.31% -3.17% 1.61% 21.57% -1.92% -
  Horiz. % 123.08% 92.31% 117.31% 121.15% 119.23% 98.08% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers