Highlights

[MBMR] YoY Annual (Unaudited) Result on 2019-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend YoY -     33.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,088,495 1,928,228 1,732,556 1,670,204 1,816,663 1,774,144 1,959,689 1.07%
  YoY % 8.31% 11.29% 3.73% -8.06% 2.40% -9.47% -
  Horiz. % 106.57% 98.39% 88.41% 85.23% 92.70% 90.53% 100.00%
PBT 263,155 200,719 -148,501 82,756 122,987 132,183 155,323 9.18%
  YoY % 31.11% 235.16% -279.44% -32.71% -6.96% -14.90% -
  Horiz. % 169.42% 129.23% -95.61% 53.28% 79.18% 85.10% 100.00%
Tax -16,693 -11,699 -7,521 -6,864 -19,653 -8,558 -954 61.09%
  YoY % -42.69% -55.55% -9.57% 65.07% -129.64% -797.06% -
  Horiz. % 1,749.79% 1,226.31% 788.36% 719.50% 2,060.06% 897.06% 100.00%
NP 246,462 189,020 -156,022 75,892 103,334 123,625 154,369 8.11%
  YoY % 30.39% 221.15% -305.58% -26.56% -16.41% -19.92% -
  Horiz. % 159.66% 122.45% -101.07% 49.16% 66.94% 80.08% 100.00%
NP to SH 220,494 165,548 -148,830 66,070 80,398 112,222 138,480 8.06%
  YoY % 33.19% 211.23% -325.26% -17.82% -28.36% -18.96% -
  Horiz. % 159.22% 119.55% -107.47% 47.71% 58.06% 81.04% 100.00%
Tax Rate 6.34 % 5.83 % - % 8.29 % 15.98 % 6.47 % 0.61 % 47.70%
  YoY % 8.75% 0.00% 0.00% -48.12% 146.99% 960.66% -
  Horiz. % 1,039.34% 955.74% 0.00% 1,359.02% 2,619.67% 1,060.66% 100.00%
Total Cost 1,842,033 1,739,208 1,888,578 1,594,312 1,713,329 1,650,519 1,805,320 0.34%
  YoY % 5.91% -7.91% 18.46% -6.95% 3.81% -8.57% -
  Horiz. % 102.03% 96.34% 104.61% 88.31% 94.90% 91.43% 100.00%
Net Worth 1,743,358 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 3.26%
  YoY % 10.40% 9.78% -10.40% 0.47% 4.86% 5.98% -
  Horiz. % 121.26% 109.84% 100.05% 111.66% 111.13% 105.98% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 50,815 23,453 11,726 23,435 27,346 31,255 23,441 13.76%
  YoY % 116.67% 100.00% -49.96% -14.30% -12.51% 33.34% -
  Horiz. % 216.78% 100.05% 50.03% 99.98% 116.66% 133.34% 100.00%
Div Payout % 23.05 % 14.17 % - % 35.47 % 34.01 % 27.85 % 16.93 % 5.28%
  YoY % 62.67% 0.00% 0.00% 4.29% 22.12% 64.50% -
  Horiz. % 136.15% 83.70% 0.00% 209.51% 200.89% 164.50% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,743,358 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 3.26%
  YoY % 10.40% 9.78% -10.40% 0.47% 4.86% 5.98% -
  Horiz. % 121.26% 109.84% 100.05% 111.66% 111.13% 105.98% 100.00%
NOSH 390,887 390,887 390,885 390,598 390,660 390,691 390,685 0.01%
  YoY % 0.00% 0.00% 0.07% -0.02% -0.01% 0.00% -
  Horiz. % 100.05% 100.05% 100.05% 99.98% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.80 % 9.80 % -9.01 % 4.54 % 5.69 % 6.97 % 7.88 % 6.96%
  YoY % 20.41% 208.77% -298.46% -20.21% -18.36% -11.55% -
  Horiz. % 149.75% 124.37% -114.34% 57.61% 72.21% 88.45% 100.00%
ROE 12.65 % 10.48 % -10.35 % 4.12 % 5.03 % 7.37 % 9.63 % 4.65%
  YoY % 20.71% 201.26% -351.21% -18.09% -31.75% -23.47% -
  Horiz. % 131.36% 108.83% -107.48% 42.78% 52.23% 76.53% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 534.30 493.29 443.24 427.60 465.02 454.10 501.60 1.06%
  YoY % 8.31% 11.29% 3.66% -8.05% 2.40% -9.47% -
  Horiz. % 106.52% 98.34% 88.37% 85.25% 92.71% 90.53% 100.00%
EPS 56.41 42.35 -38.08 16.91 20.58 28.72 35.45 8.05%
  YoY % 33.20% 211.21% -325.19% -17.83% -28.34% -18.98% -
  Horiz. % 159.13% 119.46% -107.42% 47.70% 58.05% 81.02% 100.00%
DPS 13.00 6.00 3.00 6.00 7.00 8.00 6.00 13.75%
  YoY % 116.67% 100.00% -50.00% -14.29% -12.50% 33.33% -
  Horiz. % 216.67% 100.00% 50.00% 100.00% 116.67% 133.33% 100.00%
NAPS 4.4600 4.0400 3.6800 4.1100 4.0900 3.9000 3.6800 3.25%
  YoY % 10.40% 9.78% -10.46% 0.49% 4.87% 5.98% -
  Horiz. % 121.20% 109.78% 100.00% 111.68% 111.14% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 534.30 493.29 443.24 427.28 464.75 453.88 501.34 1.07%
  YoY % 8.31% 11.29% 3.74% -8.06% 2.39% -9.47% -
  Horiz. % 106.57% 98.39% 88.41% 85.23% 92.70% 90.53% 100.00%
EPS 56.41 42.35 -38.07 16.90 20.57 28.71 35.43 8.06%
  YoY % 33.20% 211.24% -325.27% -17.84% -28.35% -18.97% -
  Horiz. % 159.22% 119.53% -107.45% 47.70% 58.06% 81.03% 100.00%
DPS 13.00 6.00 3.00 6.00 7.00 8.00 6.00 13.75%
  YoY % 116.67% 100.00% -50.00% -14.29% -12.50% 33.33% -
  Horiz. % 216.67% 100.00% 50.00% 100.00% 116.67% 133.33% 100.00%
NAPS 4.4600 4.0400 3.6800 4.1070 4.0876 3.8980 3.6781 3.26%
  YoY % 10.40% 9.78% -10.40% 0.47% 4.86% 5.98% -
  Horiz. % 121.26% 109.84% 100.05% 111.66% 111.13% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.8600 2.2000 2.2000 2.1400 2.4000 2.9000 3.2100 -
P/RPS 0.72 0.45 0.50 0.50 0.52 0.64 0.64 1.98%
  YoY % 60.00% -10.00% 0.00% -3.85% -18.75% 0.00% -
  Horiz. % 112.50% 70.31% 78.12% 78.12% 81.25% 100.00% 100.00%
P/EPS 6.84 5.19 -5.78 12.65 11.66 10.10 9.06 -4.57%
  YoY % 31.79% 189.79% -145.69% 8.49% 15.45% 11.48% -
  Horiz. % 75.50% 57.28% -63.80% 139.62% 128.70% 111.48% 100.00%
EY 14.61 19.25 -17.31 7.90 8.58 9.90 11.04 4.78%
  YoY % -24.10% 211.21% -319.11% -7.93% -13.33% -10.33% -
  Horiz. % 132.34% 174.37% -156.79% 71.56% 77.72% 89.67% 100.00%
DY 3.37 2.73 1.36 2.80 2.92 2.76 1.87 10.31%
  YoY % 23.44% 100.74% -51.43% -4.11% 5.80% 47.59% -
  Horiz. % 180.21% 145.99% 72.73% 149.73% 156.15% 147.59% 100.00%
P/NAPS 0.87 0.54 0.60 0.52 0.59 0.74 0.87 -
  YoY % 61.11% -10.00% 15.38% -11.86% -20.27% -14.94% -
  Horiz. % 100.00% 62.07% 68.97% 59.77% 67.82% 85.06% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 -
Price 3.9600 2.5900 2.2900 2.4200 2.4300 3.3400 3.4500 -
P/RPS 0.74 0.53 0.52 0.57 0.52 0.74 0.69 1.17%
  YoY % 39.62% 1.92% -8.77% 9.62% -29.73% 7.25% -
  Horiz. % 107.25% 76.81% 75.36% 82.61% 75.36% 107.25% 100.00%
P/EPS 7.02 6.12 -6.01 14.31 11.81 11.63 9.73 -5.29%
  YoY % 14.71% 201.83% -142.00% 21.17% 1.55% 19.53% -
  Horiz. % 72.15% 62.90% -61.77% 147.07% 121.38% 119.53% 100.00%
EY 14.24 16.35 -16.63 6.99 8.47 8.60 10.27 5.60%
  YoY % -12.91% 198.32% -337.91% -17.47% -1.51% -16.26% -
  Horiz. % 138.66% 159.20% -161.93% 68.06% 82.47% 83.74% 100.00%
DY 3.28 2.32 1.31 2.48 2.88 2.40 1.74 11.14%
  YoY % 41.38% 77.10% -47.18% -13.89% 20.00% 37.93% -
  Horiz. % 188.51% 133.33% 75.29% 142.53% 165.52% 137.93% 100.00%
P/NAPS 0.89 0.64 0.62 0.59 0.59 0.86 0.94 -0.91%
  YoY % 39.06% 3.23% 5.08% 0.00% -31.40% -8.51% -
  Horiz. % 94.68% 68.09% 65.96% 62.77% 62.77% 91.49% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. Change Of Name: Leweko Resources Berhad To S & F Capital Berhad
2. WHO plans slew of COVID-19 vaccine approvals for global rollout Good Articles to Share
3. 【我是金錢爆】只剩天竺鼠車車?台股又是拉積盤!告別萬六功臣川普?後市怎看?《我是金錢爆》普通錠 2021.0120 - 我是金錢爆 Good Articles to Share
4. 蘋果電動車要開工了?韓企、台廠搶訂單大作戰-陳明君《金錢爆》2021.01.20 - 57金錢爆 Good Articles to Share
5. 川普斬晶片龍脈「誅連九族」! 汽車手機家電掀「缺芯漲價潮」!? - 徐俊相 江中博 姚惠珍《金錢爆》2021.0120 - 57金錢爆 Good Articles to Share
6. 代孕風暴vs.市場邊界 越南股市暴跌敲打散戶?鄭爽張恆棄養風波 20210120《楊世光在金錢爆》第2558集 - 楊世光在金錢爆 Good Articles to Share
7. Charlie Munger: Investors should be Comfortable in knowing Big Ideas. | Caltech 2020【C:C.M Ep.108】 - YAPSS Good Articles to Share
8. "Secret" of Warren Buffett's Longevity. | Berkshire Hathaway 2001【C:W.B Ep. 222】 Good Articles to Share
PARTNERS & BROKERS