Highlights

[MBMR] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     1.13%    YoY -     -42.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,154,222 1,913,552 1,643,962 1,602,072 1,932,308 1,879,066 2,367,050 -1.56%
  YoY % 12.58% 16.40% 2.61% -17.09% 2.83% -20.62% -
  Horiz. % 91.01% 80.84% 69.45% 67.68% 81.63% 79.38% 100.00%
PBT 307,290 164,914 84,886 91,080 198,222 128,996 198,558 7.55%
  YoY % 86.33% 94.28% -6.80% -54.05% 53.67% -35.03% -
  Horiz. % 154.76% 83.06% 42.75% 45.87% 99.83% 64.97% 100.00%
Tax -27,820 -9,788 -6,682 -6,276 -33,162 -6,466 -20,348 5.35%
  YoY % -184.23% -46.48% -6.47% 81.07% -412.87% 68.22% -
  Horiz. % 136.72% 48.10% 32.84% 30.84% 162.97% 31.78% 100.00%
NP 279,470 155,126 78,204 84,804 165,060 122,530 178,210 7.78%
  YoY % 80.16% 98.36% -7.78% -48.62% 34.71% -31.24% -
  Horiz. % 156.82% 87.05% 43.88% 47.59% 92.62% 68.76% 100.00%
NP to SH 247,386 134,726 71,158 74,420 128,732 109,330 139,814 9.97%
  YoY % 83.62% 89.33% -4.38% -42.19% 17.75% -21.80% -
  Horiz. % 176.94% 96.36% 50.89% 53.23% 92.07% 78.20% 100.00%
Tax Rate 9.05 % 5.94 % 7.87 % 6.89 % 16.73 % 5.01 % 10.25 % -2.05%
  YoY % 52.36% -24.52% 14.22% -58.82% 233.93% -51.12% -
  Horiz. % 88.29% 57.95% 76.78% 67.22% 163.22% 48.88% 100.00%
Total Cost 1,874,752 1,758,426 1,565,758 1,517,268 1,767,248 1,756,536 2,188,840 -2.55%
  YoY % 6.62% 12.31% 3.20% -14.15% 0.61% -19.75% -
  Horiz. % 85.65% 80.34% 71.53% 69.32% 80.74% 80.25% 100.00%
Net Worth 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 3.13%
  YoY % 11.78% -8.39% 2.72% -1.44% 8.45% 7.02% -
  Horiz. % 120.32% 107.64% 117.50% 114.40% 116.07% 107.02% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 46,906 23,453 11,726 23,451 54,713 31,255 23,445 12.25%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.05% 33.31% -
  Horiz. % 200.07% 100.03% 50.02% 100.03% 233.36% 133.31% 100.00%
Div Payout % 18.96 % 17.41 % 16.48 % 31.51 % 42.50 % 28.59 % 16.77 % 2.07%
  YoY % 8.90% 5.64% -47.70% -25.86% 48.65% 70.48% -
  Horiz. % 113.06% 103.82% 98.27% 187.90% 253.43% 170.48% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 3.13%
  YoY % 11.78% -8.39% 2.72% -1.44% 8.45% 7.02% -
  Horiz. % 120.32% 107.64% 117.50% 114.40% 116.07% 107.02% 100.00%
NOSH 390,887 390,887 390,885 390,861 390,807 390,693 390,760 0.01%
  YoY % 0.00% 0.00% 0.01% 0.01% 0.03% -0.02% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.01% 99.98% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.97 % 8.11 % 4.76 % 5.29 % 8.54 % 6.52 % 7.53 % 9.48%
  YoY % 59.93% 70.38% -10.02% -38.06% 30.98% -13.41% -
  Horiz. % 172.24% 107.70% 63.21% 70.25% 113.41% 86.59% 100.00%
ROE 14.82 % 9.02 % 4.37 % 4.69 % 8.00 % 7.36 % 10.08 % 6.63%
  YoY % 64.30% 106.41% -6.82% -41.38% 8.70% -26.98% -
  Horiz. % 147.02% 89.48% 43.35% 46.53% 79.37% 73.02% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 551.11 489.54 420.57 409.88 494.44 480.96 605.76 -1.56%
  YoY % 12.58% 16.40% 2.61% -17.10% 2.80% -20.60% -
  Horiz. % 90.98% 80.81% 69.43% 67.66% 81.62% 79.40% 100.00%
EPS 63.30 34.46 18.20 19.04 32.94 27.98 35.78 9.97%
  YoY % 83.69% 89.34% -4.41% -42.20% 17.73% -21.80% -
  Horiz. % 176.91% 96.31% 50.87% 53.21% 92.06% 78.20% 100.00%
DPS 12.00 6.00 3.00 6.00 14.00 8.00 6.00 12.24%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.00% 33.33% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 233.33% 133.33% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0600 4.1200 3.8000 3.5500 3.12%
  YoY % 11.78% -8.39% 2.71% -1.46% 8.42% 7.04% -
  Horiz. % 120.28% 107.61% 117.46% 114.37% 116.06% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 551.11 489.54 420.57 409.85 494.34 480.72 605.56 -1.56%
  YoY % 12.58% 16.40% 2.62% -17.09% 2.83% -20.62% -
  Horiz. % 91.01% 80.84% 69.45% 67.68% 81.63% 79.38% 100.00%
EPS 63.30 34.46 18.20 19.04 32.93 27.97 35.77 9.98%
  YoY % 83.69% 89.34% -4.41% -42.18% 17.73% -21.81% -
  Horiz. % 176.96% 96.34% 50.88% 53.23% 92.06% 78.19% 100.00%
DPS 12.00 6.00 3.00 6.00 14.00 8.00 6.00 12.24%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.00% 33.33% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 233.33% 133.33% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0597 4.1192 3.7981 3.5488 3.13%
  YoY % 11.78% -8.39% 2.72% -1.44% 8.45% 7.02% -
  Horiz. % 120.32% 107.64% 117.50% 114.40% 116.07% 107.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.9000 2.3800 2.2500 2.0100 3.4800 3.1000 3.8300 -
P/RPS 0.53 0.49 0.53 0.49 0.70 0.64 0.63 -2.84%
  YoY % 8.16% -7.55% 8.16% -30.00% 9.38% 1.59% -
  Horiz. % 84.13% 77.78% 84.13% 77.78% 111.11% 101.59% 100.00%
P/EPS 4.58 6.91 12.36 10.56 10.56 11.08 10.70 -13.18%
  YoY % -33.72% -44.09% 17.05% 0.00% -4.69% 3.55% -
  Horiz. % 42.80% 64.58% 115.51% 98.69% 98.69% 103.55% 100.00%
EY 21.82 14.48 8.09 9.47 9.47 9.03 9.34 15.18%
  YoY % 50.69% 78.99% -14.57% 0.00% 4.87% -3.32% -
  Horiz. % 233.62% 155.03% 86.62% 101.39% 101.39% 96.68% 100.00%
DY 4.14 2.52 1.33 2.99 4.02 2.58 1.57 17.53%
  YoY % 64.29% 89.47% -55.52% -25.62% 55.81% 64.33% -
  Horiz. % 263.69% 160.51% 84.71% 190.45% 256.05% 164.33% 100.00%
P/NAPS 0.68 0.62 0.54 0.50 0.84 0.82 1.08 -7.42%
  YoY % 9.68% 14.81% 8.00% -40.48% 2.44% -24.07% -
  Horiz. % 62.96% 57.41% 50.00% 46.30% 77.78% 75.93% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 22/08/13 -
Price 3.6700 2.3200 2.1800 2.4400 3.0900 2.8800 3.6700 -
P/RPS 0.67 0.47 0.52 0.60 0.62 0.60 0.61 1.58%
  YoY % 42.55% -9.62% -13.33% -3.23% 3.33% -1.64% -
  Horiz. % 109.84% 77.05% 85.25% 98.36% 101.64% 98.36% 100.00%
P/EPS 5.80 6.73 11.98 12.82 9.38 10.29 10.26 -9.06%
  YoY % -13.82% -43.82% -6.55% 36.67% -8.84% 0.29% -
  Horiz. % 56.53% 65.59% 116.76% 124.95% 91.42% 100.29% 100.00%
EY 17.24 14.86 8.35 7.80 10.66 9.72 9.75 9.96%
  YoY % 16.02% 77.96% 7.05% -26.83% 9.67% -0.31% -
  Horiz. % 176.82% 152.41% 85.64% 80.00% 109.33% 99.69% 100.00%
DY 3.27 2.59 1.38 2.46 4.53 2.78 1.63 12.30%
  YoY % 26.25% 87.68% -43.90% -45.70% 62.95% 70.55% -
  Horiz. % 200.61% 158.90% 84.66% 150.92% 277.91% 170.55% 100.00%
P/NAPS 0.86 0.61 0.52 0.60 0.75 0.76 1.03 -2.96%
  YoY % 40.98% 17.31% -13.33% -20.00% -1.32% -26.21% -
  Horiz. % 83.50% 59.22% 50.49% 58.25% 72.82% 73.79% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers