Highlights

[MBMR] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -18.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,732,556 1,670,204 1,816,663 1,774,144 1,959,689 2,267,658 1,705,573 0.26%
  YoY % 3.73% -8.06% 2.40% -9.47% -13.58% 32.96% -
  Horiz. % 101.58% 97.93% 106.51% 104.02% 114.90% 132.96% 100.00%
PBT -148,501 82,756 122,987 132,183 155,323 197,318 150,591 -
  YoY % -279.44% -32.71% -6.96% -14.90% -21.28% 31.03% -
  Horiz. % -98.61% 54.95% 81.67% 87.78% 103.14% 131.03% 100.00%
Tax -7,521 -6,864 -19,653 -8,558 -954 -21,898 -12,520 -8.14%
  YoY % -9.57% 65.07% -129.64% -797.06% 95.64% -74.90% -
  Horiz. % 60.07% 54.82% 156.97% 68.35% 7.62% 174.90% 100.00%
NP -156,022 75,892 103,334 123,625 154,369 175,420 138,071 -
  YoY % -305.58% -26.56% -16.41% -19.92% -12.00% 27.05% -
  Horiz. % -113.00% 54.97% 74.84% 89.54% 111.80% 127.05% 100.00%
NP to SH -148,830 66,070 80,398 112,222 138,480 136,442 121,237 -
  YoY % -325.26% -17.82% -28.36% -18.96% 1.49% 12.54% -
  Horiz. % -122.76% 54.50% 66.31% 92.56% 114.22% 112.54% 100.00%
Tax Rate - % 8.29 % 15.98 % 6.47 % 0.61 % 11.10 % 8.31 % -
  YoY % 0.00% -48.12% 146.99% 960.66% -94.50% 33.57% -
  Horiz. % 0.00% 99.76% 192.30% 77.86% 7.34% 133.57% 100.00%
Total Cost 1,888,578 1,594,312 1,713,329 1,650,519 1,805,320 2,092,238 1,567,502 3.15%
  YoY % 18.46% -6.95% 3.81% -8.57% -13.71% 33.48% -
  Horiz. % 120.48% 101.71% 109.30% 105.30% 115.17% 133.48% 100.00%
Net Worth 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 944,769 7.25%
  YoY % -10.40% 0.47% 4.86% 5.98% 28.01% 18.88% -
  Horiz. % 152.25% 169.92% 169.12% 161.28% 152.18% 118.88% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,726 23,435 27,346 31,255 23,441 29,469 14,572 -3.55%
  YoY % -49.96% -14.30% -12.51% 33.34% -20.46% 102.23% -
  Horiz. % 80.47% 160.83% 187.66% 214.48% 160.86% 202.23% 100.00%
Div Payout % - % 35.47 % 34.01 % 27.85 % 16.93 % 21.60 % 12.02 % -
  YoY % 0.00% 4.29% 22.12% 64.50% -21.62% 79.70% -
  Horiz. % 0.00% 295.09% 282.95% 231.70% 140.85% 179.70% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 944,769 7.25%
  YoY % -10.40% 0.47% 4.86% 5.98% 28.01% 18.88% -
  Horiz. % 152.25% 169.92% 169.12% 161.28% 152.18% 118.88% 100.00%
NOSH 390,885 390,598 390,660 390,691 390,685 327,438 242,871 8.25%
  YoY % 0.07% -0.02% -0.01% 0.00% 19.32% 34.82% -
  Horiz. % 160.94% 160.83% 160.85% 160.86% 160.86% 134.82% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -9.01 % 4.54 % 5.69 % 6.97 % 7.88 % 7.74 % 8.10 % -
  YoY % -298.46% -20.21% -18.36% -11.55% 1.81% -4.44% -
  Horiz. % -111.23% 56.05% 70.25% 86.05% 97.28% 95.56% 100.00%
ROE -10.35 % 4.12 % 5.03 % 7.37 % 9.63 % 12.15 % 12.83 % -
  YoY % -351.21% -18.09% -31.75% -23.47% -20.74% -5.30% -
  Horiz. % -80.67% 32.11% 39.20% 57.44% 75.06% 94.70% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 443.24 427.60 465.02 454.10 501.60 692.54 702.25 -7.38%
  YoY % 3.66% -8.05% 2.40% -9.47% -27.57% -1.38% -
  Horiz. % 63.12% 60.89% 66.22% 64.66% 71.43% 98.62% 100.00%
EPS -38.08 16.91 20.58 28.72 35.45 38.34 42.60 -
  YoY % -325.19% -17.83% -28.34% -18.98% -7.54% -10.00% -
  Horiz. % -89.39% 39.69% 48.31% 67.42% 83.22% 90.00% 100.00%
DPS 3.00 6.00 7.00 8.00 6.00 9.00 6.00 -10.90%
  YoY % -50.00% -14.29% -12.50% 33.33% -33.33% 50.00% -
  Horiz. % 50.00% 100.00% 116.67% 133.33% 100.00% 150.00% 100.00%
NAPS 3.6800 4.1100 4.0900 3.9000 3.6800 3.4300 3.8900 -0.92%
  YoY % -10.46% 0.49% 4.87% 5.98% 7.29% -11.83% -
  Horiz. % 94.60% 105.66% 105.14% 100.26% 94.60% 88.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 443.24 427.28 464.75 453.88 501.34 580.13 436.33 0.26%
  YoY % 3.74% -8.06% 2.39% -9.47% -13.58% 32.96% -
  Horiz. % 101.58% 97.93% 106.51% 104.02% 114.90% 132.96% 100.00%
EPS -38.07 16.90 20.57 28.71 35.43 34.91 31.02 -
  YoY % -325.27% -17.84% -28.35% -18.97% 1.49% 12.54% -
  Horiz. % -122.73% 54.48% 66.31% 92.55% 114.22% 112.54% 100.00%
DPS 3.00 6.00 7.00 8.00 6.00 7.54 3.73 -3.56%
  YoY % -50.00% -14.29% -12.50% 33.33% -20.42% 102.14% -
  Horiz. % 80.43% 160.86% 187.67% 214.48% 160.86% 202.14% 100.00%
NAPS 3.6800 4.1070 4.0876 3.8980 3.6781 2.8732 2.4170 7.25%
  YoY % -10.40% 0.47% 4.86% 5.98% 28.01% 18.87% -
  Horiz. % 152.25% 169.92% 169.12% 161.27% 152.18% 118.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2000 2.1400 2.4000 2.9000 3.2100 3.2100 2.4500 -
P/RPS 0.50 0.50 0.52 0.64 0.64 0.46 0.35 6.12%
  YoY % 0.00% -3.85% -18.75% 0.00% 39.13% 31.43% -
  Horiz. % 142.86% 142.86% 148.57% 182.86% 182.86% 131.43% 100.00%
P/EPS -5.78 12.65 11.66 10.10 9.06 7.70 4.91 -
  YoY % -145.69% 8.49% 15.45% 11.48% 17.66% 56.82% -
  Horiz. % -117.72% 257.64% 237.47% 205.70% 184.52% 156.82% 100.00%
EY -17.31 7.90 8.58 9.90 11.04 12.98 20.37 -
  YoY % -319.11% -7.93% -13.33% -10.33% -14.95% -36.28% -
  Horiz. % -84.98% 38.78% 42.12% 48.60% 54.20% 63.72% 100.00%
DY 1.36 2.80 2.92 2.76 1.87 2.80 2.45 -9.34%
  YoY % -51.43% -4.11% 5.80% 47.59% -33.21% 14.29% -
  Horiz. % 55.51% 114.29% 119.18% 112.65% 76.33% 114.29% 100.00%
P/NAPS 0.60 0.52 0.59 0.74 0.87 0.94 0.63 -0.81%
  YoY % 15.38% -11.86% -20.27% -14.94% -7.45% 49.21% -
  Horiz. % 95.24% 82.54% 93.65% 117.46% 138.10% 149.21% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 -
Price 2.2900 2.4200 2.4300 3.3400 3.4500 3.3100 3.5500 -
P/RPS 0.52 0.57 0.52 0.74 0.69 0.48 0.51 0.32%
  YoY % -8.77% 9.62% -29.73% 7.25% 43.75% -5.88% -
  Horiz. % 101.96% 111.76% 101.96% 145.10% 135.29% 94.12% 100.00%
P/EPS -6.01 14.31 11.81 11.63 9.73 7.94 7.11 -
  YoY % -142.00% 21.17% 1.55% 19.53% 22.54% 11.67% -
  Horiz. % -84.53% 201.27% 166.10% 163.57% 136.85% 111.67% 100.00%
EY -16.63 6.99 8.47 8.60 10.27 12.59 14.06 -
  YoY % -337.91% -17.47% -1.51% -16.26% -18.43% -10.46% -
  Horiz. % -118.28% 49.72% 60.24% 61.17% 73.04% 89.54% 100.00%
DY 1.31 2.48 2.88 2.40 1.74 2.72 1.69 -4.15%
  YoY % -47.18% -13.89% 20.00% 37.93% -36.03% 60.95% -
  Horiz. % 77.51% 146.75% 170.41% 142.01% 102.96% 160.95% 100.00%
P/NAPS 0.62 0.59 0.59 0.86 0.94 0.97 0.91 -6.19%
  YoY % 5.08% 0.00% -31.40% -8.51% -3.09% 6.59% -
  Horiz. % 68.13% 64.84% 64.84% 94.51% 103.30% 106.59% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS