Highlights

[MBMR] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     6.72%    YoY -     -0.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,602,072 1,932,308 1,879,066 2,367,050 2,315,896 1,583,660 1,537,302 0.69%
  YoY % -17.09% 2.83% -20.62% 2.21% 46.24% 3.02% -
  Horiz. % 104.21% 125.69% 122.23% 153.97% 150.65% 103.02% 100.00%
PBT 91,080 198,222 128,996 198,558 200,010 150,832 194,094 -11.84%
  YoY % -54.05% 53.67% -35.03% -0.73% 32.60% -22.29% -
  Horiz. % 46.93% 102.13% 66.46% 102.30% 103.05% 77.71% 100.00%
Tax -6,276 -33,162 -6,466 -20,348 -16,482 -13,902 -16,598 -14.95%
  YoY % 81.07% -412.87% 68.22% -23.46% -18.56% 16.24% -
  Horiz. % 37.81% 199.80% 38.96% 122.59% 99.30% 83.76% 100.00%
NP 84,804 165,060 122,530 178,210 183,528 136,930 177,496 -11.57%
  YoY % -48.62% 34.71% -31.24% -2.90% 34.03% -22.85% -
  Horiz. % 47.78% 92.99% 69.03% 100.40% 103.40% 77.15% 100.00%
NP to SH 74,420 128,732 109,330 139,814 140,944 119,022 157,432 -11.73%
  YoY % -42.19% 17.75% -21.80% -0.80% 18.42% -24.40% -
  Horiz. % 47.27% 81.77% 69.45% 88.81% 89.53% 75.60% 100.00%
Tax Rate 6.89 % 16.73 % 5.01 % 10.25 % 8.24 % 9.22 % 8.55 % -3.53%
  YoY % -58.82% 233.93% -51.12% 24.39% -10.63% 7.84% -
  Horiz. % 80.58% 195.67% 58.60% 119.88% 96.37% 107.84% 100.00%
Total Cost 1,517,268 1,767,248 1,756,536 2,188,840 2,132,368 1,446,730 1,359,806 1.84%
  YoY % -14.15% 0.61% -19.75% 2.65% 47.39% 6.39% -
  Horiz. % 111.58% 129.96% 129.18% 160.97% 156.81% 106.39% 100.00%
Net Worth 1,586,896 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 8.64%
  YoY % -1.44% 8.45% 7.02% 60.17% -18.19% 9.74% -
  Horiz. % 164.51% 166.92% 153.91% 143.81% 89.79% 109.74% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 23,451 54,713 31,255 23,445 15,794 - - -
  YoY % -57.14% 75.05% 33.31% 48.44% 0.00% 0.00% -
  Horiz. % 148.48% 346.39% 197.88% 148.44% 100.00% - -
Div Payout % 31.51 % 42.50 % 28.59 % 16.77 % 11.21 % - % - % -
  YoY % -25.86% 48.65% 70.48% 49.60% 0.00% 0.00% -
  Horiz. % 281.09% 379.13% 255.04% 149.60% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,586,896 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 8.64%
  YoY % -1.44% 8.45% 7.02% 60.17% -18.19% 9.74% -
  Horiz. % 164.51% 166.92% 153.91% 143.81% 89.79% 109.74% 100.00%
NOSH 390,861 390,807 390,693 390,760 263,249 242,802 241,759 8.33%
  YoY % 0.01% 0.03% -0.02% 48.44% 8.42% 0.43% -
  Horiz. % 161.67% 161.65% 161.60% 161.63% 108.89% 100.43% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.29 % 8.54 % 6.52 % 7.53 % 7.92 % 8.65 % 11.55 % -12.19%
  YoY % -38.06% 30.98% -13.41% -4.92% -8.44% -25.11% -
  Horiz. % 45.80% 73.94% 56.45% 65.19% 68.57% 74.89% 100.00%
ROE 4.69 % 8.00 % 7.36 % 10.08 % 16.27 % 11.24 % 16.32 % -18.75%
  YoY % -41.38% 8.70% -26.98% -38.05% 44.75% -31.13% -
  Horiz. % 28.74% 49.02% 45.10% 61.76% 99.69% 68.87% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 409.88 494.44 480.96 605.76 879.73 652.24 635.88 -7.05%
  YoY % -17.10% 2.80% -20.60% -31.14% 34.88% 2.57% -
  Horiz. % 64.46% 77.76% 75.64% 95.26% 138.35% 102.57% 100.00%
EPS 19.04 32.94 27.98 35.78 53.54 49.02 65.04 -18.50%
  YoY % -42.20% 17.73% -21.80% -33.17% 9.22% -24.63% -
  Horiz. % 29.27% 50.65% 43.02% 55.01% 82.32% 75.37% 100.00%
DPS 6.00 14.00 8.00 6.00 6.00 0.00 0.00 -
  YoY % -57.14% 75.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 233.33% 133.33% 100.00% 100.00% - -
NAPS 4.0600 4.1200 3.8000 3.5500 3.2900 4.3600 3.9900 0.29%
  YoY % -1.46% 8.42% 7.04% 7.90% -24.54% 9.27% -
  Horiz. % 101.75% 103.26% 95.24% 88.97% 82.46% 109.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 409.85 494.34 480.72 605.56 592.47 405.14 393.28 0.69%
  YoY % -17.09% 2.83% -20.62% 2.21% 46.24% 3.02% -
  Horiz. % 104.21% 125.70% 122.23% 153.98% 150.65% 103.02% 100.00%
EPS 19.04 32.93 27.97 35.77 36.06 30.45 40.28 -11.73%
  YoY % -42.18% 17.73% -21.81% -0.80% 18.42% -24.40% -
  Horiz. % 47.27% 81.75% 69.44% 88.80% 89.52% 75.60% 100.00%
DPS 6.00 14.00 8.00 6.00 4.04 0.00 0.00 -
  YoY % -57.14% 75.00% 33.33% 48.51% 0.00% 0.00% -
  Horiz. % 148.51% 346.53% 198.02% 148.51% 100.00% - -
NAPS 4.0597 4.1192 3.7981 3.5488 2.2157 2.7082 2.4678 8.64%
  YoY % -1.44% 8.45% 7.02% 60.17% -18.19% 9.74% -
  Horiz. % 164.51% 166.92% 153.91% 143.80% 89.78% 109.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.0100 3.4800 3.1000 3.8300 2.9900 2.4800 2.2300 -
P/RPS 0.49 0.70 0.64 0.63 0.34 0.38 0.35 5.76%
  YoY % -30.00% 9.38% 1.59% 85.29% -10.53% 8.57% -
  Horiz. % 140.00% 200.00% 182.86% 180.00% 97.14% 108.57% 100.00%
P/EPS 10.56 10.56 11.08 10.70 5.58 5.06 3.42 20.65%
  YoY % 0.00% -4.69% 3.55% 91.76% 10.28% 47.95% -
  Horiz. % 308.77% 308.77% 323.98% 312.87% 163.16% 147.95% 100.00%
EY 9.47 9.47 9.03 9.34 17.91 19.77 29.20 -17.10%
  YoY % 0.00% 4.87% -3.32% -47.85% -9.41% -32.29% -
  Horiz. % 32.43% 32.43% 30.92% 31.99% 61.34% 67.71% 100.00%
DY 2.99 4.02 2.58 1.57 2.01 0.00 0.00 -
  YoY % -25.62% 55.81% 64.33% -21.89% 0.00% 0.00% -
  Horiz. % 148.76% 200.00% 128.36% 78.11% 100.00% - -
P/NAPS 0.50 0.84 0.82 1.08 0.91 0.57 0.56 -1.87%
  YoY % -40.48% 2.44% -24.07% 18.68% 59.65% 1.79% -
  Horiz. % 89.29% 150.00% 146.43% 192.86% 162.50% 101.79% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 -
Price 2.4400 3.0900 2.8800 3.6700 3.9200 2.2800 2.4300 -
P/RPS 0.60 0.62 0.60 0.61 0.45 0.35 0.38 7.90%
  YoY % -3.23% 3.33% -1.64% 35.56% 28.57% -7.89% -
  Horiz. % 157.89% 163.16% 157.89% 160.53% 118.42% 92.11% 100.00%
P/EPS 12.82 9.38 10.29 10.26 7.32 4.65 3.73 22.82%
  YoY % 36.67% -8.84% 0.29% 40.16% 57.42% 24.66% -
  Horiz. % 343.70% 251.47% 275.87% 275.07% 196.25% 124.66% 100.00%
EY 7.80 10.66 9.72 9.75 13.66 21.50 26.80 -18.58%
  YoY % -26.83% 9.67% -0.31% -28.62% -36.47% -19.78% -
  Horiz. % 29.10% 39.78% 36.27% 36.38% 50.97% 80.22% 100.00%
DY 2.46 4.53 2.78 1.63 1.53 0.00 0.00 -
  YoY % -45.70% 62.95% 70.55% 6.54% 0.00% 0.00% -
  Horiz. % 160.78% 296.08% 181.70% 106.54% 100.00% - -
P/NAPS 0.60 0.75 0.76 1.03 1.19 0.52 0.61 -0.27%
  YoY % -20.00% -1.32% -26.21% -13.45% 128.85% -14.75% -
  Horiz. % 98.36% 122.95% 124.59% 168.85% 195.08% 85.25% 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.
 


 

132  167  460  1454 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.1850.00 
 DAYANG 1.40+0.06 
 MRCB 0.86+0.02 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 PERDANA 0.415+0.01 
 BJCORP 0.26-0.01 
 MYEG 1.400.00 
 VSOLAR 0.2250.00 
 HSI-C5A 0.275+0.005 
Partners & Brokers