Highlights

[MBMR] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     0.16%    YoY -     -0.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,643,968 1,836,450 1,816,825 2,310,485 2,323,865 1,617,748 1,543,140 1.06%
  YoY % -10.48% 1.08% -21.37% -0.58% 43.65% 4.83% -
  Horiz. % 106.53% 119.01% 117.74% 149.73% 150.59% 104.83% 100.00%
PBT 95,494 148,753 123,229 198,933 200,549 158,717 185,828 -10.49%
  YoY % -35.80% 20.71% -38.05% -0.81% 26.36% -14.59% -
  Horiz. % 51.39% 80.05% 66.31% 107.05% 107.92% 85.41% 100.00%
Tax -6,856 -23,665 -3,960 -19,160 -17,553 -14,938 -15,602 -12.80%
  YoY % 71.03% -497.61% 79.33% -9.15% -17.50% 4.26% -
  Horiz. % 43.94% 151.67% 25.38% 122.80% 112.50% 95.74% 100.00%
NP 88,638 125,088 119,269 179,773 182,996 143,778 170,225 -10.30%
  YoY % -29.14% 4.88% -33.66% -1.76% 27.28% -15.54% -
  Horiz. % 52.07% 73.48% 70.07% 105.61% 107.50% 84.46% 100.00%
NP to SH 78,005 97,318 107,562 140,041 141,253 126,441 150,688 -10.38%
  YoY % -19.85% -9.52% -23.19% -0.86% 11.71% -16.09% -
  Horiz. % 51.77% 64.58% 71.38% 92.93% 93.74% 83.91% 100.00%
Tax Rate 7.18 % 15.91 % 3.21 % 9.63 % 8.75 % 9.41 % 8.40 % -2.58%
  YoY % -54.87% 395.64% -66.67% 10.06% -7.01% 12.02% -
  Horiz. % 85.48% 189.40% 38.21% 114.64% 104.17% 112.02% 100.00%
Total Cost 1,555,329 1,711,362 1,697,556 2,130,712 2,140,869 1,473,969 1,372,914 2.10%
  YoY % -9.12% 0.81% -20.33% -0.47% 45.25% 7.36% -
  Horiz. % 113.29% 124.65% 123.65% 155.20% 155.94% 107.36% 100.00%
Net Worth 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 8.37%
  YoY % 0.51% 6.25% 6.15% 37.47% -4.85% 9.30% -
  Horiz. % 162.07% 161.25% 151.76% 142.97% 104.01% 109.30% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,632 57,307 36,473 15,623 12,247 19,422 16,114 -0.50%
  YoY % -72.72% 57.12% 133.45% 27.57% -36.94% 20.53% -
  Horiz. % 97.01% 355.62% 226.34% 96.95% 76.00% 120.53% 100.00%
Div Payout % 20.04 % 58.89 % 33.91 % 11.16 % 8.67 % 15.36 % 10.69 % 11.03%
  YoY % -65.97% 73.67% 203.85% 28.72% -43.55% 43.69% -
  Horiz. % 187.46% 550.89% 317.21% 104.40% 81.10% 143.69% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 8.37%
  YoY % 0.51% 6.25% 6.15% 37.47% -4.85% 9.30% -
  Horiz. % 162.07% 161.25% 151.76% 142.97% 104.01% 109.30% 100.00%
NOSH 390,808 390,733 390,789 390,595 306,184 242,782 241,720 8.33%
  YoY % 0.02% -0.01% 0.05% 27.57% 26.11% 0.44% -
  Horiz. % 161.68% 161.65% 161.67% 161.59% 126.67% 100.44% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.39 % 6.81 % 6.56 % 7.78 % 7.87 % 8.89 % 11.03 % -11.24%
  YoY % -20.85% 3.81% -15.68% -1.14% -11.47% -19.40% -
  Horiz. % 48.87% 61.74% 59.47% 70.53% 71.35% 80.60% 100.00%
ROE 4.88 % 6.12 % 7.19 % 9.93 % 13.77 % 11.73 % 15.28 % -17.31%
  YoY % -20.26% -14.88% -27.59% -27.89% 17.39% -23.23% -
  Horiz. % 31.94% 40.05% 47.05% 64.99% 90.12% 76.77% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 420.66 470.00 464.91 591.53 758.97 666.34 638.40 -6.71%
  YoY % -10.50% 1.09% -21.41% -22.06% 13.90% 4.38% -
  Horiz. % 65.89% 73.62% 72.82% 92.66% 118.89% 104.38% 100.00%
EPS 19.96 24.91 27.53 35.84 46.13 52.08 62.21 -17.25%
  YoY % -19.87% -9.52% -23.19% -22.31% -11.42% -16.28% -
  Horiz. % 32.08% 40.04% 44.25% 57.61% 74.15% 83.72% 100.00%
DPS 4.00 14.67 9.33 4.00 4.00 8.00 6.67 -8.16%
  YoY % -72.73% 57.23% 133.25% 0.00% -50.00% 19.94% -
  Horiz. % 59.97% 219.94% 139.88% 59.97% 59.97% 119.94% 100.00%
NAPS 4.0900 4.0700 3.8300 3.6100 3.3500 4.4400 4.0800 0.04%
  YoY % 0.49% 6.27% 6.09% 7.76% -24.55% 8.82% -
  Horiz. % 100.25% 99.75% 93.87% 88.48% 82.11% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 420.57 469.82 464.79 591.09 594.51 413.87 394.78 1.06%
  YoY % -10.48% 1.08% -21.37% -0.58% 43.65% 4.84% -
  Horiz. % 106.53% 119.01% 117.73% 149.73% 150.59% 104.84% 100.00%
EPS 19.96 24.90 27.52 35.83 36.14 32.35 38.55 -10.38%
  YoY % -19.84% -9.52% -23.19% -0.86% 11.72% -16.08% -
  Horiz. % 51.78% 64.59% 71.39% 92.94% 93.75% 83.92% 100.00%
DPS 4.00 14.66 9.33 4.00 3.13 4.97 4.12 -0.49%
  YoY % -72.71% 57.13% 133.25% 27.80% -37.02% 20.63% -
  Horiz. % 97.09% 355.83% 226.46% 97.09% 75.97% 120.63% 100.00%
NAPS 4.0892 4.0684 3.8290 3.6073 2.6241 2.7577 2.5230 8.37%
  YoY % 0.51% 6.25% 6.15% 37.47% -4.84% 9.30% -
  Horiz. % 162.08% 161.25% 151.76% 142.98% 104.01% 109.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.5000 2.8900 2.8500 3.6000 3.3600 2.2900 2.4400 -
P/RPS 0.59 0.61 0.61 0.61 0.44 0.34 0.38 7.60%
  YoY % -3.28% 0.00% 0.00% 38.64% 29.41% -10.53% -
  Horiz. % 155.26% 160.53% 160.53% 160.53% 115.79% 89.47% 100.00%
P/EPS 12.53 11.60 10.35 10.04 7.28 4.40 3.91 21.40%
  YoY % 8.02% 12.08% 3.09% 37.91% 65.45% 12.53% -
  Horiz. % 320.46% 296.68% 264.71% 256.78% 186.19% 112.53% 100.00%
EY 7.98 8.62 9.66 9.96 13.73 22.74 25.55 -17.62%
  YoY % -7.42% -10.77% -3.01% -27.46% -39.62% -11.00% -
  Horiz. % 31.23% 33.74% 37.81% 38.98% 53.74% 89.00% 100.00%
DY 1.60 5.07 3.27 1.11 1.19 3.49 2.73 -8.51%
  YoY % -68.44% 55.05% 194.59% -6.72% -65.90% 27.84% -
  Horiz. % 58.61% 185.71% 119.78% 40.66% 43.59% 127.84% 100.00%
P/NAPS 0.61 0.71 0.74 1.00 1.00 0.52 0.60 0.28%
  YoY % -14.08% -4.05% -26.00% 0.00% 92.31% -13.33% -
  Horiz. % 101.67% 118.33% 123.33% 166.67% 166.67% 86.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 -
Price 2.4300 2.8300 2.8200 3.5800 3.3800 2.4000 2.3200 -
P/RPS 0.58 0.60 0.61 0.61 0.45 0.36 0.36 8.27%
  YoY % -3.33% -1.64% 0.00% 35.56% 25.00% 0.00% -
  Horiz. % 161.11% 166.67% 169.44% 169.44% 125.00% 100.00% 100.00%
P/EPS 12.17 11.36 10.25 9.99 7.33 4.61 3.72 21.82%
  YoY % 7.13% 10.83% 2.60% 36.29% 59.00% 23.92% -
  Horiz. % 327.15% 305.38% 275.54% 268.55% 197.04% 123.92% 100.00%
EY 8.21 8.80 9.76 10.01 13.65 21.70 26.87 -17.92%
  YoY % -6.70% -9.84% -2.50% -26.67% -37.10% -19.24% -
  Horiz. % 30.55% 32.75% 36.32% 37.25% 50.80% 80.76% 100.00%
DY 1.65 5.18 3.31 1.12 1.18 3.33 2.87 -8.81%
  YoY % -68.15% 56.50% 195.54% -5.08% -64.56% 16.03% -
  Horiz. % 57.49% 180.49% 115.33% 39.02% 41.11% 116.03% 100.00%
P/NAPS 0.59 0.70 0.74 0.99 1.01 0.54 0.57 0.58%
  YoY % -15.71% -5.41% -25.25% -1.98% 87.04% -5.26% -
  Horiz. % 103.51% 122.81% 129.82% 173.68% 177.19% 94.74% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers