Highlights

[MBMR] QoQ TTM Result on 2017-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -420.51%    YoY -     -325.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,873,021 1,867,351 1,777,944 1,732,556 1,736,529 1,701,666 1,714,342 6.07%
  QoQ % 0.30% 5.03% 2.62% -0.23% 2.05% -0.74% -
  Horiz. % 109.26% 108.93% 103.71% 101.06% 101.29% 99.26% 100.00%
PBT -75,038 -108,487 -131,875 -148,501 61,940 76,346 83,440 -
  QoQ % 30.83% 17.73% 11.20% -339.75% -18.87% -8.50% -
  Horiz. % -89.93% -130.02% -158.05% -177.97% 74.23% 91.50% 100.00%
Tax -8,705 -9,074 -8,093 -7,521 -8,431 -7,907 -7,389 11.54%
  QoQ % 4.07% -12.12% -7.61% 10.79% -6.63% -7.01% -
  Horiz. % 117.81% 122.80% 109.53% 101.79% 114.10% 107.01% 100.00%
NP -83,743 -117,561 -139,968 -156,022 53,509 68,439 76,051 -
  QoQ % 28.77% 16.01% 10.29% -391.58% -21.82% -10.01% -
  Horiz. % -110.11% -154.58% -184.04% -205.15% 70.36% 89.99% 100.00%
NP to SH -86,275 -117,046 -135,440 -148,830 46,436 60,400 67,102 -
  QoQ % 26.29% 13.58% 9.00% -420.51% -23.12% -9.99% -
  Horiz. % -128.57% -174.43% -201.84% -221.80% 69.20% 90.01% 100.00%
Tax Rate - % - % - % - % 13.61 % 10.36 % 8.86 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 31.37% 16.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 153.61% 116.93% 100.00%
Total Cost 1,956,764 1,984,912 1,917,912 1,888,578 1,683,020 1,633,227 1,638,291 12.56%
  QoQ % -1.42% 3.49% 1.55% 12.21% 3.05% -0.31% -
  Horiz. % 119.44% 121.16% 117.07% 115.28% 102.73% 99.69% 100.00%
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 17,589 17,589 11,726 11,726 17,606 29,330 23,475 -17.49%
  QoQ % 0.00% 50.00% 0.00% -33.40% -39.97% 24.94% -
  Horiz. % 74.93% 74.93% 49.95% 49.95% 75.00% 124.94% 100.00%
Div Payout % - % - % - % - % 37.92 % 48.56 % 34.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -21.91% 38.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 108.40% 138.82% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.19% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
NOSH 390,887 390,887 390,887 390,885 390,885 390,885 390,845 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -4.47 % -6.30 % -7.87 % -9.01 % 3.08 % 4.02 % 4.44 % -
  QoQ % 29.05% 19.95% 12.65% -392.53% -23.38% -9.46% -
  Horiz. % -100.68% -141.89% -177.25% -202.93% 69.37% 90.54% 100.00%
ROE -5.69 % -7.84 % -9.29 % -10.35 % 2.85 % 3.71 % 4.17 % -
  QoQ % 27.42% 15.61% 10.24% -463.16% -23.18% -11.03% -
  Horiz. % -136.45% -188.01% -222.78% -248.20% 68.35% 88.97% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 479.17 477.72 454.85 443.24 444.26 435.34 438.62 6.07%
  QoQ % 0.30% 5.03% 2.62% -0.23% 2.05% -0.75% -
  Horiz. % 109.24% 108.91% 103.70% 101.05% 101.29% 99.25% 100.00%
EPS -22.07 -29.94 -34.65 -38.08 11.88 15.45 17.17 -
  QoQ % 26.29% 13.59% 9.01% -420.54% -23.11% -10.02% -
  Horiz. % -128.54% -174.37% -201.81% -221.78% 69.19% 89.98% 100.00%
DPS 4.50 4.50 3.00 3.00 4.50 7.50 6.00 -17.44%
  QoQ % 0.00% 50.00% 0.00% -33.33% -40.00% 25.00% -
  Horiz. % 75.00% 75.00% 50.00% 50.00% 75.00% 125.00% 100.00%
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1200 -3.92%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.21% -
  Horiz. % 94.17% 92.72% 90.53% 89.32% 101.21% 101.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 479.17 477.72 454.85 443.24 444.25 435.33 438.58 6.07%
  QoQ % 0.30% 5.03% 2.62% -0.23% 2.05% -0.74% -
  Horiz. % 109.25% 108.92% 103.71% 101.06% 101.29% 99.26% 100.00%
EPS -22.07 -29.94 -34.65 -38.07 11.88 15.45 17.17 -
  QoQ % 26.29% 13.59% 8.98% -420.45% -23.11% -10.02% -
  Horiz. % -128.54% -174.37% -201.81% -221.72% 69.19% 89.98% 100.00%
DPS 4.50 4.50 3.00 3.00 4.50 7.50 6.01 -17.53%
  QoQ % 0.00% 50.00% 0.00% -33.33% -40.00% 24.79% -
  Horiz. % 74.88% 74.88% 49.92% 49.92% 74.88% 124.79% 100.00%
NAPS 3.8800 3.8200 3.7300 3.6800 4.1700 4.1700 4.1196 -3.91%
  QoQ % 1.57% 2.41% 1.36% -11.75% 0.00% 1.22% -
  Horiz. % 94.18% 92.73% 90.54% 89.33% 101.22% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.0600 2.3800 2.4500 2.2000 2.0400 2.2500 2.5200 -
P/RPS 0.43 0.50 0.54 0.50 0.46 0.52 0.57 -17.12%
  QoQ % -14.00% -7.41% 8.00% 8.70% -11.54% -8.77% -
  Horiz. % 75.44% 87.72% 94.74% 87.72% 80.70% 91.23% 100.00%
P/EPS -9.33 -7.95 -7.07 -5.78 17.17 14.56 14.68 -
  QoQ % -17.36% -12.45% -22.32% -133.66% 17.93% -0.82% -
  Horiz. % -63.56% -54.16% -48.16% -39.37% 116.96% 99.18% 100.00%
EY -10.71 -12.58 -14.14 -17.31 5.82 6.87 6.81 -
  QoQ % 14.86% 11.03% 18.31% -397.42% -15.28% 0.88% -
  Horiz. % -157.27% -184.73% -207.64% -254.19% 85.46% 100.88% 100.00%
DY 2.18 1.89 1.22 1.36 2.21 3.33 2.38 -5.68%
  QoQ % 15.34% 54.92% -10.29% -38.46% -33.63% 39.92% -
  Horiz. % 91.60% 79.41% 51.26% 57.14% 92.86% 139.92% 100.00%
P/NAPS 0.53 0.62 0.66 0.60 0.49 0.54 0.61 -8.94%
  QoQ % -14.52% -6.06% 10.00% 22.45% -9.26% -11.48% -
  Horiz. % 86.89% 101.64% 108.20% 98.36% 80.33% 88.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 23/05/18 22/02/18 22/11/17 23/08/17 24/05/17 -
Price 1.8700 2.3200 2.3500 2.2900 2.1200 2.1800 2.4200 -
P/RPS 0.39 0.49 0.52 0.52 0.48 0.50 0.55 -20.46%
  QoQ % -20.41% -5.77% 0.00% 8.33% -4.00% -9.09% -
  Horiz. % 70.91% 89.09% 94.55% 94.55% 87.27% 90.91% 100.00%
P/EPS -8.47 -7.75 -6.78 -6.01 17.85 14.11 14.10 -
  QoQ % -9.29% -14.31% -12.81% -133.67% 26.51% 0.07% -
  Horiz. % -60.07% -54.96% -48.09% -42.62% 126.60% 100.07% 100.00%
EY -11.80 -12.91 -14.74 -16.63 5.60 7.09 7.09 -
  QoQ % 8.60% 12.42% 11.36% -396.96% -21.02% 0.00% -
  Horiz. % -166.43% -182.09% -207.90% -234.56% 78.98% 100.00% 100.00%
DY 2.41 1.94 1.28 1.31 2.12 3.44 2.48 -1.89%
  QoQ % 24.23% 51.56% -2.29% -38.21% -38.37% 38.71% -
  Horiz. % 97.18% 78.23% 51.61% 52.82% 85.48% 138.71% 100.00%
P/NAPS 0.48 0.61 0.63 0.62 0.51 0.52 0.59 -12.84%
  QoQ % -21.31% -3.17% 1.61% 21.57% -1.92% -11.86% -
  Horiz. % 81.36% 103.39% 106.78% 105.08% 86.44% 88.14% 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.
 


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
 
 

311  364  596  969 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 PDZ 0.18-0.01 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.025+0.005 
 AT 0.09-0.005 
 MQTECH 0.07-0.01 
 TAWIN 0.135-0.015 
 HUBLINE 0.08+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers