Highlights

[MBMR] QoQ TTM Result on 2017-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     1.56%    YoY -     -0.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,732,556 1,736,529 1,701,666 1,714,342 1,670,206 1,670,708 1,649,950 3.30%
  QoQ % -0.23% 2.05% -0.74% 2.64% -0.03% 1.26% -
  Horiz. % 105.01% 105.25% 103.13% 103.90% 101.23% 101.26% 100.00%
PBT -148,501 61,940 76,346 83,440 82,759 90,294 76,664 -
  QoQ % -339.75% -18.87% -8.50% 0.82% -8.34% 17.78% -
  Horiz. % -193.70% 80.79% 99.59% 108.84% 107.95% 117.78% 100.00%
Tax -7,521 -8,431 -7,907 -7,389 -6,864 -12,657 -11,821 -25.96%
  QoQ % 10.79% -6.63% -7.01% -7.65% 45.77% -7.07% -
  Horiz. % 63.62% 71.32% 66.89% 62.51% 58.07% 107.07% 100.00%
NP -156,022 53,509 68,439 76,051 75,895 77,637 64,843 -
  QoQ % -391.58% -21.82% -10.01% 0.21% -2.24% 19.73% -
  Horiz. % -240.62% 82.52% 105.55% 117.28% 117.04% 119.73% 100.00%
NP to SH -148,830 46,436 60,400 67,102 66,074 69,521 56,846 -
  QoQ % -420.51% -23.12% -9.99% 1.56% -4.96% 22.30% -
  Horiz. % -261.81% 81.69% 106.25% 118.04% 116.23% 122.30% 100.00%
Tax Rate - % 13.61 % 10.36 % 8.86 % 8.29 % 14.02 % 15.42 % -
  QoQ % 0.00% 31.37% 16.93% 6.88% -40.87% -9.08% -
  Horiz. % 0.00% 88.26% 67.19% 57.46% 53.76% 90.92% 100.00%
Total Cost 1,888,578 1,683,020 1,633,227 1,638,291 1,594,311 1,593,071 1,585,107 12.35%
  QoQ % 12.21% 3.05% -0.31% 2.76% 0.08% 0.50% -
  Horiz. % 119.15% 106.18% 103.04% 103.36% 100.58% 100.50% 100.00%
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 -6.35%
  QoQ % -11.75% 0.00% 1.22% 0.09% 0.66% 0.67% -
  Horiz. % 90.60% 102.66% 102.66% 101.42% 101.33% 100.67% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,726 17,606 29,330 23,475 23,475 23,430 39,037 -55.05%
  QoQ % -33.40% -39.97% 24.94% 0.00% 0.19% -39.98% -
  Horiz. % 30.04% 45.10% 75.13% 60.13% 60.13% 60.02% 100.00%
Div Payout % - % 37.92 % 48.56 % 34.98 % 35.53 % 33.70 % 68.67 % -
  QoQ % 0.00% -21.91% 38.82% -1.55% 5.43% -50.92% -
  Horiz. % 0.00% 55.22% 70.72% 50.94% 51.74% 49.08% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,608,836 1,598,327 1,587,704 -6.35%
  QoQ % -11.75% 0.00% 1.22% 0.09% 0.66% 0.67% -
  Horiz. % 90.60% 102.66% 102.66% 101.42% 101.33% 100.67% 100.00%
NOSH 390,885 390,885 390,885 390,845 391,444 390,789 391,060 -0.03%
  QoQ % 0.00% 0.00% 0.01% -0.15% 0.17% -0.07% -
  Horiz. % 99.96% 99.96% 99.96% 99.94% 100.10% 99.93% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -9.01 % 3.08 % 4.02 % 4.44 % 4.54 % 4.65 % 3.93 % -
  QoQ % -392.53% -23.38% -9.46% -2.20% -2.37% 18.32% -
  Horiz. % -229.26% 78.37% 102.29% 112.98% 115.52% 118.32% 100.00%
ROE -10.35 % 2.85 % 3.71 % 4.17 % 4.11 % 4.35 % 3.58 % -
  QoQ % -463.16% -23.18% -11.03% 1.46% -5.52% 21.51% -
  Horiz. % -289.11% 79.61% 103.63% 116.48% 114.80% 121.51% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.24 444.26 435.34 438.62 426.68 427.52 421.92 3.33%
  QoQ % -0.23% 2.05% -0.75% 2.80% -0.20% 1.33% -
  Horiz. % 105.05% 105.29% 103.18% 103.96% 101.13% 101.33% 100.00%
EPS -38.08 11.88 15.45 17.17 16.88 17.79 14.54 -
  QoQ % -420.54% -23.11% -10.02% 1.72% -5.12% 22.35% -
  Horiz. % -261.90% 81.71% 106.26% 118.09% 116.09% 122.35% 100.00%
DPS 3.00 4.50 7.50 6.00 6.00 6.00 10.00 -55.09%
  QoQ % -33.33% -40.00% 25.00% 0.00% 0.00% -40.00% -
  Horiz. % 30.00% 45.00% 75.00% 60.00% 60.00% 60.00% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1200 4.1100 4.0900 4.0600 -6.32%
  QoQ % -11.75% 0.00% 1.21% 0.24% 0.49% 0.74% -
  Horiz. % 90.64% 102.71% 102.71% 101.48% 101.23% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.24 444.25 435.33 438.58 427.29 427.41 422.10 3.30%
  QoQ % -0.23% 2.05% -0.74% 2.64% -0.03% 1.26% -
  Horiz. % 105.01% 105.25% 103.13% 103.90% 101.23% 101.26% 100.00%
EPS -38.07 11.88 15.45 17.17 16.90 17.79 14.54 -
  QoQ % -420.45% -23.11% -10.02% 1.60% -5.00% 22.35% -
  Horiz. % -261.83% 81.71% 106.26% 118.09% 116.23% 122.35% 100.00%
DPS 3.00 4.50 7.50 6.01 6.01 5.99 9.99 -55.06%
  QoQ % -33.33% -40.00% 24.79% 0.00% 0.33% -40.04% -
  Horiz. % 30.03% 45.05% 75.08% 60.16% 60.16% 59.96% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1196 4.1159 4.0890 4.0618 -6.35%
  QoQ % -11.75% 0.00% 1.22% 0.09% 0.66% 0.67% -
  Horiz. % 90.60% 102.66% 102.66% 101.42% 101.33% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2000 2.0400 2.2500 2.5200 2.1400 2.5000 2.0100 -
P/RPS 0.50 0.46 0.52 0.57 0.50 0.58 0.48 2.75%
  QoQ % 8.70% -11.54% -8.77% 14.00% -13.79% 20.83% -
  Horiz. % 104.17% 95.83% 108.33% 118.75% 104.17% 120.83% 100.00%
P/EPS -5.78 17.17 14.56 14.68 12.68 14.05 13.83 -
  QoQ % -133.66% 17.93% -0.82% 15.77% -9.75% 1.59% -
  Horiz. % -41.79% 124.15% 105.28% 106.15% 91.68% 101.59% 100.00%
EY -17.31 5.82 6.87 6.81 7.89 7.12 7.23 -
  QoQ % -397.42% -15.28% 0.88% -13.69% 10.81% -1.52% -
  Horiz. % -239.42% 80.50% 95.02% 94.19% 109.13% 98.48% 100.00%
DY 1.36 2.21 3.33 2.38 2.80 2.40 4.98 -57.81%
  QoQ % -38.46% -33.63% 39.92% -15.00% 16.67% -51.81% -
  Horiz. % 27.31% 44.38% 66.87% 47.79% 56.22% 48.19% 100.00%
P/NAPS 0.60 0.49 0.54 0.61 0.52 0.61 0.50 12.89%
  QoQ % 22.45% -9.26% -11.48% 17.31% -14.75% 22.00% -
  Horiz. % 120.00% 98.00% 108.00% 122.00% 104.00% 122.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 -
Price 2.2900 2.1200 2.1800 2.4200 2.4200 2.4300 2.4400 -
P/RPS 0.52 0.48 0.50 0.55 0.57 0.57 0.58 -7.00%
  QoQ % 8.33% -4.00% -9.09% -3.51% 0.00% -1.72% -
  Horiz. % 89.66% 82.76% 86.21% 94.83% 98.28% 98.28% 100.00%
P/EPS -6.01 17.85 14.11 14.10 14.34 13.66 16.79 -
  QoQ % -133.67% 26.51% 0.07% -1.67% 4.98% -18.64% -
  Horiz. % -35.80% 106.31% 84.04% 83.98% 85.41% 81.36% 100.00%
EY -16.63 5.60 7.09 7.09 6.98 7.32 5.96 -
  QoQ % -396.96% -21.02% 0.00% 1.58% -4.64% 22.82% -
  Horiz. % -279.03% 93.96% 118.96% 118.96% 117.11% 122.82% 100.00%
DY 1.31 2.12 3.44 2.48 2.48 2.47 4.10 -53.17%
  QoQ % -38.21% -38.37% 38.71% 0.00% 0.40% -39.76% -
  Horiz. % 31.95% 51.71% 83.90% 60.49% 60.49% 60.24% 100.00%
P/NAPS 0.62 0.51 0.52 0.59 0.59 0.59 0.60 2.20%
  QoQ % 21.57% -1.92% -11.86% 0.00% 0.00% -1.67% -
  Horiz. % 103.33% 85.00% 86.67% 98.33% 98.33% 98.33% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers