Highlights

[MBMR] YoY Annual (Unaudited) Result on 2016-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend YoY -     -17.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,928,228 1,732,556 1,670,204 1,816,663 1,774,144 1,959,689 2,267,658 -2.67%
  YoY % 11.29% 3.73% -8.06% 2.40% -9.47% -13.58% -
  Horiz. % 85.03% 76.40% 73.65% 80.11% 78.24% 86.42% 100.00%
PBT 200,719 -148,501 82,756 122,987 132,183 155,323 197,318 0.29%
  YoY % 235.16% -279.44% -32.71% -6.96% -14.90% -21.28% -
  Horiz. % 101.72% -75.26% 41.94% 62.33% 66.99% 78.72% 100.00%
Tax -11,699 -7,521 -6,864 -19,653 -8,558 -954 -21,898 -9.92%
  YoY % -55.55% -9.57% 65.07% -129.64% -797.06% 95.64% -
  Horiz. % 53.42% 34.35% 31.35% 89.75% 39.08% 4.36% 100.00%
NP 189,020 -156,022 75,892 103,334 123,625 154,369 175,420 1.25%
  YoY % 221.15% -305.58% -26.56% -16.41% -19.92% -12.00% -
  Horiz. % 107.75% -88.94% 43.26% 58.91% 70.47% 88.00% 100.00%
NP to SH 165,548 -148,830 66,070 80,398 112,222 138,480 136,442 3.27%
  YoY % 211.23% -325.26% -17.82% -28.36% -18.96% 1.49% -
  Horiz. % 121.33% -109.08% 48.42% 58.92% 82.25% 101.49% 100.00%
Tax Rate 5.83 % - % 8.29 % 15.98 % 6.47 % 0.61 % 11.10 % -10.17%
  YoY % 0.00% 0.00% -48.12% 146.99% 960.66% -94.50% -
  Horiz. % 52.52% 0.00% 74.68% 143.96% 58.29% 5.50% 100.00%
Total Cost 1,739,208 1,888,578 1,594,312 1,713,329 1,650,519 1,805,320 2,092,238 -3.03%
  YoY % -7.91% 18.46% -6.95% 3.81% -8.57% -13.71% -
  Horiz. % 83.13% 90.27% 76.20% 81.89% 78.89% 86.29% 100.00%
Net Worth 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 5.84%
  YoY % 9.78% -10.40% 0.47% 4.86% 5.98% 28.01% -
  Horiz. % 140.61% 128.08% 142.94% 142.27% 135.67% 128.01% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,453 11,726 23,435 27,346 31,255 23,441 29,469 -3.73%
  YoY % 100.00% -49.96% -14.30% -12.51% 33.34% -20.46% -
  Horiz. % 79.58% 39.79% 79.53% 92.80% 106.06% 79.54% 100.00%
Div Payout % 14.17 % - % 35.47 % 34.01 % 27.85 % 16.93 % 21.60 % -6.78%
  YoY % 0.00% 0.00% 4.29% 22.12% 64.50% -21.62% -
  Horiz. % 65.60% 0.00% 164.21% 157.45% 128.94% 78.38% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 5.84%
  YoY % 9.78% -10.40% 0.47% 4.86% 5.98% 28.01% -
  Horiz. % 140.61% 128.08% 142.94% 142.27% 135.67% 128.01% 100.00%
NOSH 390,887 390,885 390,598 390,660 390,691 390,685 327,438 2.99%
  YoY % 0.00% 0.07% -0.02% -0.01% 0.00% 19.32% -
  Horiz. % 119.38% 119.38% 119.29% 119.31% 119.32% 119.32% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.80 % -9.01 % 4.54 % 5.69 % 6.97 % 7.88 % 7.74 % 4.01%
  YoY % 208.77% -298.46% -20.21% -18.36% -11.55% 1.81% -
  Horiz. % 126.61% -116.41% 58.66% 73.51% 90.05% 101.81% 100.00%
ROE 10.48 % -10.35 % 4.12 % 5.03 % 7.37 % 9.63 % 12.15 % -2.43%
  YoY % 201.26% -351.21% -18.09% -31.75% -23.47% -20.74% -
  Horiz. % 86.26% -85.19% 33.91% 41.40% 60.66% 79.26% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 493.29 443.24 427.60 465.02 454.10 501.60 692.54 -5.50%
  YoY % 11.29% 3.66% -8.05% 2.40% -9.47% -27.57% -
  Horiz. % 71.23% 64.00% 61.74% 67.15% 65.57% 72.43% 100.00%
EPS 42.35 -38.08 16.91 20.58 28.72 35.45 38.34 1.67%
  YoY % 211.21% -325.19% -17.83% -28.34% -18.98% -7.54% -
  Horiz. % 110.46% -99.32% 44.11% 53.68% 74.91% 92.46% 100.00%
DPS 6.00 3.00 6.00 7.00 8.00 6.00 9.00 -6.53%
  YoY % 100.00% -50.00% -14.29% -12.50% 33.33% -33.33% -
  Horiz. % 66.67% 33.33% 66.67% 77.78% 88.89% 66.67% 100.00%
NAPS 4.0400 3.6800 4.1100 4.0900 3.9000 3.6800 3.4300 2.76%
  YoY % 9.78% -10.46% 0.49% 4.87% 5.98% 7.29% -
  Horiz. % 117.78% 107.29% 119.83% 119.24% 113.70% 107.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,984
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 493.17 443.13 427.18 464.64 453.76 501.22 579.99 -2.67%
  YoY % 11.29% 3.73% -8.06% 2.40% -9.47% -13.58% -
  Horiz. % 85.03% 76.40% 73.65% 80.11% 78.24% 86.42% 100.00%
EPS 42.34 -38.07 16.90 20.56 28.70 35.42 34.90 3.27%
  YoY % 211.22% -325.27% -17.80% -28.36% -18.97% 1.49% -
  Horiz. % 121.32% -109.08% 48.42% 58.91% 82.23% 101.49% 100.00%
DPS 6.00 3.00 5.99 6.99 7.99 6.00 7.54 -3.73%
  YoY % 100.00% -49.92% -14.31% -12.52% 33.17% -20.42% -
  Horiz. % 79.58% 39.79% 79.44% 92.71% 105.97% 79.58% 100.00%
NAPS 4.0390 3.6791 4.1059 4.0866 3.8971 3.6772 2.8725 5.84%
  YoY % 9.78% -10.39% 0.47% 4.86% 5.98% 28.01% -
  Horiz. % 140.61% 128.08% 142.94% 142.27% 135.67% 128.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2000 2.2000 2.1400 2.4000 2.9000 3.2100 3.2100 -
P/RPS 0.45 0.50 0.50 0.52 0.64 0.64 0.46 -0.37%
  YoY % -10.00% 0.00% -3.85% -18.75% 0.00% 39.13% -
  Horiz. % 97.83% 108.70% 108.70% 113.04% 139.13% 139.13% 100.00%
P/EPS 5.19 -5.78 12.65 11.66 10.10 9.06 7.70 -6.36%
  YoY % 189.79% -145.69% 8.49% 15.45% 11.48% 17.66% -
  Horiz. % 67.40% -75.06% 164.29% 151.43% 131.17% 117.66% 100.00%
EY 19.25 -17.31 7.90 8.58 9.90 11.04 12.98 6.79%
  YoY % 211.21% -319.11% -7.93% -13.33% -10.33% -14.95% -
  Horiz. % 148.31% -133.36% 60.86% 66.10% 76.27% 85.05% 100.00%
DY 2.73 1.36 2.80 2.92 2.76 1.87 2.80 -0.42%
  YoY % 100.74% -51.43% -4.11% 5.80% 47.59% -33.21% -
  Horiz. % 97.50% 48.57% 100.00% 104.29% 98.57% 66.79% 100.00%
P/NAPS 0.54 0.60 0.52 0.59 0.74 0.87 0.94 -8.82%
  YoY % -10.00% 15.38% -11.86% -20.27% -14.94% -7.45% -
  Horiz. % 57.45% 63.83% 55.32% 62.77% 78.72% 92.55% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 -
Price 2.5900 2.2900 2.4200 2.4300 3.3400 3.4500 3.3100 -
P/RPS 0.53 0.52 0.57 0.52 0.74 0.69 0.48 1.66%
  YoY % 1.92% -8.77% 9.62% -29.73% 7.25% 43.75% -
  Horiz. % 110.42% 108.33% 118.75% 108.33% 154.17% 143.75% 100.00%
P/EPS 6.12 -6.01 14.31 11.81 11.63 9.73 7.94 -4.24%
  YoY % 201.83% -142.00% 21.17% 1.55% 19.53% 22.54% -
  Horiz. % 77.08% -75.69% 180.23% 148.74% 146.47% 122.54% 100.00%
EY 16.35 -16.63 6.99 8.47 8.60 10.27 12.59 4.45%
  YoY % 198.32% -337.91% -17.47% -1.51% -16.26% -18.43% -
  Horiz. % 129.86% -132.09% 55.52% 67.28% 68.31% 81.57% 100.00%
DY 2.32 1.31 2.48 2.88 2.40 1.74 2.72 -2.62%
  YoY % 77.10% -47.18% -13.89% 20.00% 37.93% -36.03% -
  Horiz. % 85.29% 48.16% 91.18% 105.88% 88.24% 63.97% 100.00%
P/NAPS 0.64 0.62 0.59 0.59 0.86 0.94 0.97 -6.69%
  YoY % 3.23% 5.08% 0.00% -31.40% -8.51% -3.09% -
  Horiz. % 65.98% 63.92% 60.82% 60.82% 88.66% 96.91% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers