Highlights

[MBMR] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     1.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,670,204 1,816,663 1,774,144 1,959,689 2,267,658 1,705,573 1,528,494 1.49%
  YoY % -8.06% 2.40% -9.47% -13.58% 32.96% 11.59% -
  Horiz. % 109.27% 118.85% 116.07% 128.21% 148.36% 111.59% 100.00%
PBT 82,756 122,987 132,183 155,323 197,318 150,591 172,402 -11.50%
  YoY % -32.71% -6.96% -14.90% -21.28% 31.03% -12.65% -
  Horiz. % 48.00% 71.34% 76.67% 90.09% 114.45% 87.35% 100.00%
Tax -6,864 -19,653 -8,558 -954 -21,898 -12,520 -9,907 -5.93%
  YoY % 65.07% -129.64% -797.06% 95.64% -74.90% -26.38% -
  Horiz. % 69.28% 198.37% 86.38% 9.63% 221.04% 126.38% 100.00%
NP 75,892 103,334 123,625 154,369 175,420 138,071 162,495 -11.91%
  YoY % -26.56% -16.41% -19.92% -12.00% 27.05% -15.03% -
  Horiz. % 46.70% 63.59% 76.08% 95.00% 107.95% 84.97% 100.00%
NP to SH 66,070 80,398 112,222 138,480 136,442 121,237 142,136 -11.98%
  YoY % -17.82% -28.36% -18.96% 1.49% 12.54% -14.70% -
  Horiz. % 46.48% 56.56% 78.95% 97.43% 95.99% 85.30% 100.00%
Tax Rate 8.29 % 15.98 % 6.47 % 0.61 % 11.10 % 8.31 % 5.75 % 6.28%
  YoY % -48.12% 146.99% 960.66% -94.50% 33.57% 44.52% -
  Horiz. % 144.17% 277.91% 112.52% 10.61% 193.04% 144.52% 100.00%
Total Cost 1,594,312 1,713,329 1,650,519 1,805,320 2,092,238 1,567,502 1,365,999 2.61%
  YoY % -6.95% 3.81% -8.57% -13.71% 33.48% 14.75% -
  Horiz. % 116.71% 125.43% 120.83% 132.16% 153.17% 114.75% 100.00%
Net Worth 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 944,769 1,018,004 7.88%
  YoY % 0.47% 4.86% 5.98% 28.01% 18.88% -7.19% -
  Horiz. % 157.70% 156.95% 149.67% 141.23% 110.33% 92.81% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 23,435 27,346 31,255 23,441 29,469 14,572 24,238 -0.56%
  YoY % -14.30% -12.51% 33.34% -20.46% 102.23% -39.88% -
  Horiz. % 96.69% 112.82% 128.95% 96.71% 121.58% 60.12% 100.00%
Div Payout % 35.47 % 34.01 % 27.85 % 16.93 % 21.60 % 12.02 % 17.05 % 12.97%
  YoY % 4.29% 22.12% 64.50% -21.62% 79.70% -29.50% -
  Horiz. % 208.04% 199.47% 163.34% 99.30% 126.69% 70.50% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 944,769 1,018,004 7.88%
  YoY % 0.47% 4.86% 5.98% 28.01% 18.88% -7.19% -
  Horiz. % 157.70% 156.95% 149.67% 141.23% 110.33% 92.81% 100.00%
NOSH 390,598 390,660 390,691 390,685 327,438 242,871 242,382 8.27%
  YoY % -0.02% -0.01% 0.00% 19.32% 34.82% 0.20% -
  Horiz. % 161.15% 161.18% 161.19% 161.19% 135.09% 100.20% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.54 % 5.69 % 6.97 % 7.88 % 7.74 % 8.10 % 10.63 % -13.21%
  YoY % -20.21% -18.36% -11.55% 1.81% -4.44% -23.80% -
  Horiz. % 42.71% 53.53% 65.57% 74.13% 72.81% 76.20% 100.00%
ROE 4.12 % 5.03 % 7.37 % 9.63 % 12.15 % 12.83 % 13.96 % -18.39%
  YoY % -18.09% -31.75% -23.47% -20.74% -5.30% -8.09% -
  Horiz. % 29.51% 36.03% 52.79% 68.98% 87.03% 91.91% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 427.60 465.02 454.10 501.60 692.54 702.25 630.61 -6.26%
  YoY % -8.05% 2.40% -9.47% -27.57% -1.38% 11.36% -
  Horiz. % 67.81% 73.74% 72.01% 79.54% 109.82% 111.36% 100.00%
EPS 16.91 20.58 28.72 35.45 38.34 42.60 58.64 -18.70%
  YoY % -17.83% -28.34% -18.98% -7.54% -10.00% -27.35% -
  Horiz. % 28.84% 35.10% 48.98% 60.45% 65.38% 72.65% 100.00%
DPS 6.00 7.00 8.00 6.00 9.00 6.00 10.00 -8.15%
  YoY % -14.29% -12.50% 33.33% -33.33% 50.00% -40.00% -
  Horiz. % 60.00% 70.00% 80.00% 60.00% 90.00% 60.00% 100.00%
NAPS 4.1100 4.0900 3.9000 3.6800 3.4300 3.8900 4.2000 -0.36%
  YoY % 0.49% 4.87% 5.98% 7.29% -11.83% -7.38% -
  Horiz. % 97.86% 97.38% 92.86% 87.62% 81.67% 92.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 427.28 464.75 453.88 501.34 580.13 436.33 391.03 1.49%
  YoY % -8.06% 2.39% -9.47% -13.58% 32.96% 11.58% -
  Horiz. % 109.27% 118.85% 116.07% 128.21% 148.36% 111.58% 100.00%
EPS 16.90 20.57 28.71 35.43 34.91 31.02 36.36 -11.98%
  YoY % -17.84% -28.35% -18.97% 1.49% 12.54% -14.69% -
  Horiz. % 46.48% 56.57% 78.96% 97.44% 96.01% 85.31% 100.00%
DPS 6.00 7.00 8.00 6.00 7.54 3.73 6.20 -0.54%
  YoY % -14.29% -12.50% 33.33% -20.42% 102.14% -39.84% -
  Horiz. % 96.77% 112.90% 129.03% 96.77% 121.61% 60.16% 100.00%
NAPS 4.1070 4.0876 3.8980 3.6781 2.8732 2.4170 2.6043 7.88%
  YoY % 0.47% 4.86% 5.98% 28.01% 18.87% -7.19% -
  Horiz. % 157.70% 156.96% 149.68% 141.23% 110.33% 92.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1400 2.4000 2.9000 3.2100 3.2100 2.4500 2.5700 -
P/RPS 0.50 0.52 0.64 0.64 0.46 0.35 0.41 3.36%
  YoY % -3.85% -18.75% 0.00% 39.13% 31.43% -14.63% -
  Horiz. % 121.95% 126.83% 156.10% 156.10% 112.20% 85.37% 100.00%
P/EPS 12.65 11.66 10.10 9.06 7.70 4.91 4.38 19.32%
  YoY % 8.49% 15.45% 11.48% 17.66% 56.82% 12.10% -
  Horiz. % 288.81% 266.21% 230.59% 206.85% 175.80% 112.10% 100.00%
EY 7.90 8.58 9.90 11.04 12.98 20.37 22.82 -16.19%
  YoY % -7.93% -13.33% -10.33% -14.95% -36.28% -10.74% -
  Horiz. % 34.62% 37.60% 43.38% 48.38% 56.88% 89.26% 100.00%
DY 2.80 2.92 2.76 1.87 2.80 2.45 3.89 -5.33%
  YoY % -4.11% 5.80% 47.59% -33.21% 14.29% -37.02% -
  Horiz. % 71.98% 75.06% 70.95% 48.07% 71.98% 62.98% 100.00%
P/NAPS 0.52 0.59 0.74 0.87 0.94 0.63 0.61 -2.62%
  YoY % -11.86% -20.27% -14.94% -7.45% 49.21% 3.28% -
  Horiz. % 85.25% 96.72% 121.31% 142.62% 154.10% 103.28% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 -
Price 2.4200 2.4300 3.3400 3.4500 3.3100 3.5500 2.4800 -
P/RPS 0.57 0.52 0.74 0.69 0.48 0.51 0.39 6.52%
  YoY % 9.62% -29.73% 7.25% 43.75% -5.88% 30.77% -
  Horiz. % 146.15% 133.33% 189.74% 176.92% 123.08% 130.77% 100.00%
P/EPS 14.31 11.81 11.63 9.73 7.94 7.11 4.23 22.50%
  YoY % 21.17% 1.55% 19.53% 22.54% 11.67% 68.09% -
  Horiz. % 338.30% 279.20% 274.94% 230.02% 187.71% 168.09% 100.00%
EY 6.99 8.47 8.60 10.27 12.59 14.06 23.65 -18.37%
  YoY % -17.47% -1.51% -16.26% -18.43% -10.46% -40.55% -
  Horiz. % 29.56% 35.81% 36.36% 43.42% 53.23% 59.45% 100.00%
DY 2.48 2.88 2.40 1.74 2.72 1.69 4.03 -7.77%
  YoY % -13.89% 20.00% 37.93% -36.03% 60.95% -58.06% -
  Horiz. % 61.54% 71.46% 59.55% 43.18% 67.49% 41.94% 100.00%
P/NAPS 0.59 0.59 0.86 0.94 0.97 0.91 0.59 -
  YoY % 0.00% -31.40% -8.51% -3.09% 6.59% 54.24% -
  Horiz. % 100.00% 100.00% 145.76% 159.32% 164.41% 154.24% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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