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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,061,947 1,997,218 1,928,228 1,873,021 1,867,351 1,777,944 1,732,556 12.34%
  QoQ % 3.24% 3.58% 2.95% 0.30% 5.03% 2.62% -
  Horiz. % 119.01% 115.28% 111.29% 108.11% 107.78% 102.62% 100.00%
PBT 269,063 222,963 200,719 -75,038 -108,487 -131,875 -148,501 -
  QoQ % 20.68% 11.08% 367.49% 30.83% 17.73% 11.20% -
  Horiz. % -181.19% -150.14% -135.16% 50.53% 73.05% 88.80% 100.00%
Tax -17,871 -12,356 -11,699 -8,705 -9,074 -8,093 -7,521 78.35%
  QoQ % -44.63% -5.62% -34.39% 4.07% -12.12% -7.61% -
  Horiz. % 237.61% 164.29% 155.55% 115.74% 120.65% 107.61% 100.00%
NP 251,192 210,607 189,020 -83,743 -117,561 -139,968 -156,022 -
  QoQ % 19.27% 11.42% 325.71% 28.77% 16.01% 10.29% -
  Horiz. % -161.00% -134.99% -121.15% 53.67% 75.35% 89.71% 100.00%
NP to SH 221,878 182,388 165,548 -86,275 -117,046 -135,440 -148,830 -
  QoQ % 21.65% 10.17% 291.88% 26.29% 13.58% 9.00% -
  Horiz. % -149.08% -122.55% -111.23% 57.97% 78.64% 91.00% 100.00%
Tax Rate 6.64 % 5.54 % 5.83 % - % - % - % - % -
  QoQ % 19.86% -4.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.89% 95.03% 100.00% - - - -
Total Cost 1,810,755 1,786,611 1,739,208 1,956,764 1,984,912 1,917,912 1,888,578 -2.77%
  QoQ % 1.35% 2.73% -11.12% -1.42% 3.49% 1.55% -
  Horiz. % 95.88% 94.60% 92.09% 103.61% 105.10% 101.55% 100.00%
Net Worth 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.44% 103.81% 101.36% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 35,179 23,453 23,453 17,589 17,589 11,726 11,726 108.43%
  QoQ % 50.00% 0.00% 33.33% 0.00% 50.00% 0.00% -
  Horiz. % 300.00% 200.00% 200.00% 150.00% 150.00% 100.00% 100.00%
Div Payout % 15.86 % 12.86 % 14.17 % - % - % - % - % -
  QoQ % 23.33% -9.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.93% 90.76% 100.00% - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,669,090 1,618,274 1,579,186 1,516,644 1,493,190 1,458,010 1,438,456 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.44% 103.81% 101.36% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,885 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.18 % 10.55 % 9.80 % -4.47 % -6.30 % -7.87 % -9.01 % -
  QoQ % 15.45% 7.65% 319.24% 29.05% 19.95% 12.65% -
  Horiz. % -135.18% -117.09% -108.77% 49.61% 69.92% 87.35% 100.00%
ROE 13.29 % 11.27 % 10.48 % -5.69 % -7.84 % -9.29 % -10.35 % -
  QoQ % 17.92% 7.54% 284.18% 27.42% 15.61% 10.24% -
  Horiz. % -128.41% -108.89% -101.26% 54.98% 75.75% 89.76% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 527.50 510.94 493.29 479.17 477.72 454.85 443.24 12.34%
  QoQ % 3.24% 3.58% 2.95% 0.30% 5.03% 2.62% -
  Horiz. % 119.01% 115.27% 111.29% 108.11% 107.78% 102.62% 100.00%
EPS 56.76 46.66 42.35 -22.07 -29.94 -34.65 -38.08 -
  QoQ % 21.65% 10.18% 291.89% 26.29% 13.59% 9.01% -
  Horiz. % -149.05% -122.53% -111.21% 57.96% 78.62% 90.99% 100.00%
DPS 9.00 6.00 6.00 4.50 4.50 3.00 3.00 108.43%
  QoQ % 50.00% 0.00% 33.33% 0.00% 50.00% 0.00% -
  Horiz. % 300.00% 200.00% 200.00% 150.00% 150.00% 100.00% 100.00%
NAPS 4.2700 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.43% 103.80% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 527.50 510.94 493.29 479.17 477.72 454.85 443.24 12.34%
  QoQ % 3.24% 3.58% 2.95% 0.30% 5.03% 2.62% -
  Horiz. % 119.01% 115.27% 111.29% 108.11% 107.78% 102.62% 100.00%
EPS 56.76 46.66 42.35 -22.07 -29.94 -34.65 -38.07 -
  QoQ % 21.65% 10.18% 291.89% 26.29% 13.59% 8.98% -
  Horiz. % -149.09% -122.56% -111.24% 57.97% 78.64% 91.02% 100.00%
DPS 9.00 6.00 6.00 4.50 4.50 3.00 3.00 108.43%
  QoQ % 50.00% 0.00% 33.33% 0.00% 50.00% 0.00% -
  Horiz. % 300.00% 200.00% 200.00% 150.00% 150.00% 100.00% 100.00%
NAPS 4.2700 4.1400 4.0400 3.8800 3.8200 3.7300 3.6800 10.45%
  QoQ % 3.14% 2.48% 4.12% 1.57% 2.41% 1.36% -
  Horiz. % 116.03% 112.50% 109.78% 105.43% 103.80% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.9000 2.7600 2.2000 2.0600 2.3800 2.4500 2.2000 -
P/RPS 0.55 0.54 0.45 0.43 0.50 0.54 0.50 6.58%
  QoQ % 1.85% 20.00% 4.65% -14.00% -7.41% 8.00% -
  Horiz. % 110.00% 108.00% 90.00% 86.00% 100.00% 108.00% 100.00%
P/EPS 5.11 5.92 5.19 -9.33 -7.95 -7.07 -5.78 -
  QoQ % -13.68% 14.07% 155.63% -17.36% -12.45% -22.32% -
  Horiz. % -88.41% -102.42% -89.79% 161.42% 137.54% 122.32% 100.00%
EY 19.57 16.91 19.25 -10.71 -12.58 -14.14 -17.31 -
  QoQ % 15.73% -12.16% 279.74% 14.86% 11.03% 18.31% -
  Horiz. % -113.06% -97.69% -111.21% 61.87% 72.67% 81.69% 100.00%
DY 3.10 2.17 2.73 2.18 1.89 1.22 1.36 73.46%
  QoQ % 42.86% -20.51% 25.23% 15.34% 54.92% -10.29% -
  Horiz. % 227.94% 159.56% 200.74% 160.29% 138.97% 89.71% 100.00%
P/NAPS 0.68 0.67 0.54 0.53 0.62 0.66 0.60 8.73%
  QoQ % 1.49% 24.07% 1.89% -14.52% -6.06% 10.00% -
  Horiz. % 113.33% 111.67% 90.00% 88.33% 103.33% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 23/05/19 27/02/19 22/11/18 28/08/18 23/05/18 22/02/18 -
Price 3.6700 2.8000 2.5900 1.8700 2.3200 2.3500 2.2900 -
P/RPS 0.70 0.55 0.53 0.39 0.49 0.52 0.52 21.98%
  QoQ % 27.27% 3.77% 35.90% -20.41% -5.77% 0.00% -
  Horiz. % 134.62% 105.77% 101.92% 75.00% 94.23% 100.00% 100.00%
P/EPS 6.47 6.00 6.12 -8.47 -7.75 -6.78 -6.01 -
  QoQ % 7.83% -1.96% 172.26% -9.29% -14.31% -12.81% -
  Horiz. % -107.65% -99.83% -101.83% 140.93% 128.95% 112.81% 100.00%
EY 15.47 16.66 16.35 -11.80 -12.91 -14.74 -16.63 -
  QoQ % -7.14% 1.90% 238.56% 8.60% 12.42% 11.36% -
  Horiz. % -93.02% -100.18% -98.32% 70.96% 77.63% 88.63% 100.00%
DY 2.45 2.14 2.32 2.41 1.94 1.28 1.31 51.97%
  QoQ % 14.49% -7.76% -3.73% 24.23% 51.56% -2.29% -
  Horiz. % 187.02% 163.36% 177.10% 183.97% 148.09% 97.71% 100.00%
P/NAPS 0.86 0.68 0.64 0.48 0.61 0.63 0.62 24.45%
  QoQ % 26.47% 6.25% 33.33% -21.31% -3.17% 1.61% -
  Horiz. % 138.71% 109.68% 103.23% 77.42% 98.39% 101.61% 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.
 


 

167  265  482  1357 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.69+0.05 
 PWRWELL 0.375+0.01 
 DGB 0.065-0.005 
 MYEG 1.27+0.04 
 JAG 0.045+0.005 
 MTOUCHE 0.1950.00 
 SAPNRG 0.235-0.005 
 HSI-C7Q 0.205-0.025 
 GPACKET-WB 0.46+0.01 
 ARMADA 0.40+0.01 
Partners & Brokers