Highlights

[MBMR] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -24.40%    YoY -     -9.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,905,668 1,718,381 1,643,968 1,836,450 1,816,825 2,310,485 2,323,865 -3.25%
  YoY % 10.90% 4.53% -10.48% 1.08% -21.37% -0.58% -
  Horiz. % 82.00% 73.94% 70.74% 79.03% 78.18% 99.42% 100.00%
PBT 170,112 72,161 95,494 148,753 123,229 198,933 200,549 -2.70%
  YoY % 135.74% -24.43% -35.80% 20.71% -38.05% -0.81% -
  Horiz. % 84.82% 35.98% 47.62% 74.17% 61.45% 99.19% 100.00%
Tax -9,404 -7,825 -6,856 -23,665 -3,960 -19,160 -17,553 -9.87%
  YoY % -20.17% -14.14% 71.03% -497.61% 79.33% -9.15% -
  Horiz. % 53.57% 44.58% 39.06% 134.82% 22.56% 109.15% 100.00%
NP 160,708 64,336 88,638 125,088 119,269 179,773 182,996 -2.14%
  YoY % 149.79% -27.42% -29.14% 4.88% -33.66% -1.76% -
  Horiz. % 87.82% 35.16% 48.44% 68.36% 65.18% 98.24% 100.00%
NP to SH 140,624 57,217 78,005 97,318 107,562 140,041 141,253 -0.07%
  YoY % 145.77% -26.65% -19.85% -9.52% -23.19% -0.86% -
  Horiz. % 99.55% 40.51% 55.22% 68.90% 76.15% 99.14% 100.00%
Tax Rate 5.53 % 10.84 % 7.18 % 15.91 % 3.21 % 9.63 % 8.75 % -7.36%
  YoY % -48.99% 50.97% -54.87% 395.64% -66.67% 10.06% -
  Horiz. % 63.20% 123.89% 82.06% 181.83% 36.69% 110.06% 100.00%
Total Cost 1,744,960 1,654,045 1,555,329 1,711,362 1,697,556 2,130,712 2,140,869 -3.35%
  YoY % 5.50% 6.35% -9.12% 0.81% -20.33% -0.47% -
  Horiz. % 81.51% 77.26% 72.65% 79.94% 79.29% 99.53% 100.00%
Net Worth 1,516,644 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 6.73%
  YoY % -6.95% 1.98% 0.51% 6.25% 6.15% 37.47% -
  Horiz. % 147.86% 158.91% 155.83% 155.04% 145.92% 137.47% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 15,635 7,817 15,632 57,307 36,473 15,623 12,247 4.15%
  YoY % 100.00% -49.99% -72.72% 57.12% 133.45% 27.57% -
  Horiz. % 127.66% 63.83% 127.64% 467.92% 297.81% 127.57% 100.00%
Div Payout % 11.12 % 13.66 % 20.04 % 58.89 % 33.91 % 11.16 % 8.67 % 4.23%
  YoY % -18.59% -31.84% -65.97% 73.67% 203.85% 28.72% -
  Horiz. % 128.26% 157.55% 231.14% 679.24% 391.12% 128.72% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,516,644 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 6.73%
  YoY % -6.95% 1.98% 0.51% 6.25% 6.15% 37.47% -
  Horiz. % 147.86% 158.91% 155.83% 155.04% 145.92% 137.47% 100.00%
NOSH 390,887 390,885 390,808 390,733 390,789 390,595 306,184 4.15%
  YoY % 0.00% 0.02% 0.02% -0.01% 0.05% 27.57% -
  Horiz. % 127.66% 127.66% 127.64% 127.61% 127.63% 127.57% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.43 % 3.74 % 5.39 % 6.81 % 6.56 % 7.78 % 7.87 % 1.15%
  YoY % 125.40% -30.61% -20.85% 3.81% -15.68% -1.14% -
  Horiz. % 107.12% 47.52% 68.49% 86.53% 83.35% 98.86% 100.00%
ROE 9.27 % 3.51 % 4.88 % 6.12 % 7.19 % 9.93 % 13.77 % -6.38%
  YoY % 164.10% -28.07% -20.26% -14.88% -27.59% -27.89% -
  Horiz. % 67.32% 25.49% 35.44% 44.44% 52.21% 72.11% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 487.52 439.61 420.66 470.00 464.91 591.53 758.97 -7.11%
  YoY % 10.90% 4.50% -10.50% 1.09% -21.41% -22.06% -
  Horiz. % 64.23% 57.92% 55.43% 61.93% 61.26% 77.94% 100.00%
EPS 35.97 14.64 19.96 24.91 27.53 35.84 46.13 -4.06%
  YoY % 145.70% -26.65% -19.87% -9.52% -23.19% -22.31% -
  Horiz. % 77.98% 31.74% 43.27% 54.00% 59.68% 77.69% 100.00%
DPS 4.00 2.00 4.00 14.67 9.33 4.00 4.00 -
  YoY % 100.00% -50.00% -72.73% 57.23% 133.25% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% 366.75% 233.25% 100.00% 100.00%
NAPS 3.8800 4.1700 4.0900 4.0700 3.8300 3.6100 3.3500 2.48%
  YoY % -6.95% 1.96% 0.49% 6.27% 6.09% 7.76% -
  Horiz. % 115.82% 124.48% 122.09% 121.49% 114.33% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 487.52 439.61 420.57 469.82 464.79 591.09 594.51 -3.25%
  YoY % 10.90% 4.53% -10.48% 1.08% -21.37% -0.58% -
  Horiz. % 82.00% 73.94% 70.74% 79.03% 78.18% 99.42% 100.00%
EPS 35.97 14.64 19.96 24.90 27.52 35.83 36.14 -0.08%
  YoY % 145.70% -26.65% -19.84% -9.52% -23.19% -0.86% -
  Horiz. % 99.53% 40.51% 55.23% 68.90% 76.15% 99.14% 100.00%
DPS 4.00 2.00 4.00 14.66 9.33 4.00 3.13 4.17%
  YoY % 100.00% -50.00% -72.71% 57.13% 133.25% 27.80% -
  Horiz. % 127.80% 63.90% 127.80% 468.37% 298.08% 127.80% 100.00%
NAPS 3.8800 4.1700 4.0892 4.0684 3.8290 3.6073 2.6241 6.73%
  YoY % -6.95% 1.98% 0.51% 6.25% 6.15% 37.47% -
  Horiz. % 147.86% 158.91% 155.83% 155.04% 145.92% 137.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.0600 2.0400 2.5000 2.8900 2.8500 3.6000 3.3600 -
P/RPS 0.42 0.46 0.59 0.61 0.61 0.61 0.44 -0.77%
  YoY % -8.70% -22.03% -3.28% 0.00% 0.00% 38.64% -
  Horiz. % 95.45% 104.55% 134.09% 138.64% 138.64% 138.64% 100.00%
P/EPS 5.73 13.94 12.53 11.60 10.35 10.04 7.28 -3.91%
  YoY % -58.90% 11.25% 8.02% 12.08% 3.09% 37.91% -
  Horiz. % 78.71% 191.48% 172.12% 159.34% 142.17% 137.91% 100.00%
EY 17.46 7.18 7.98 8.62 9.66 9.96 13.73 4.08%
  YoY % 143.18% -10.03% -7.42% -10.77% -3.01% -27.46% -
  Horiz. % 127.17% 52.29% 58.12% 62.78% 70.36% 72.54% 100.00%
DY 1.94 0.98 1.60 5.07 3.27 1.11 1.19 8.48%
  YoY % 97.96% -38.75% -68.44% 55.05% 194.59% -6.72% -
  Horiz. % 163.03% 82.35% 134.45% 426.05% 274.79% 93.28% 100.00%
P/NAPS 0.53 0.49 0.61 0.71 0.74 1.00 1.00 -10.04%
  YoY % 8.16% -19.67% -14.08% -4.05% -26.00% 0.00% -
  Horiz. % 53.00% 49.00% 61.00% 71.00% 74.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 -
Price 1.8700 2.1200 2.4300 2.8300 2.8200 3.5800 3.3800 -
P/RPS 0.38 0.48 0.58 0.60 0.61 0.61 0.45 -2.78%
  YoY % -20.83% -17.24% -3.33% -1.64% 0.00% 35.56% -
  Horiz. % 84.44% 106.67% 128.89% 133.33% 135.56% 135.56% 100.00%
P/EPS 5.20 14.48 12.17 11.36 10.25 9.99 7.33 -5.56%
  YoY % -64.09% 18.98% 7.13% 10.83% 2.60% 36.29% -
  Horiz. % 70.94% 197.54% 166.03% 154.98% 139.84% 136.29% 100.00%
EY 19.24 6.90 8.21 8.80 9.76 10.01 13.65 5.88%
  YoY % 178.84% -15.96% -6.70% -9.84% -2.50% -26.67% -
  Horiz. % 140.95% 50.55% 60.15% 64.47% 71.50% 73.33% 100.00%
DY 2.14 0.94 1.65 5.18 3.31 1.12 1.18 10.43%
  YoY % 127.66% -43.03% -68.15% 56.50% 195.54% -5.08% -
  Horiz. % 181.36% 79.66% 139.83% 438.98% 280.51% 94.92% 100.00%
P/NAPS 0.48 0.51 0.59 0.70 0.74 0.99 1.01 -11.66%
  YoY % -5.88% -13.56% -15.71% -5.41% -25.25% -1.98% -
  Horiz. % 47.52% 50.50% 58.42% 69.31% 73.27% 98.02% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers