Highlights

[MBMR] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     4.82%    YoY -     -19.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,123,242 1,905,668 1,718,381 1,643,968 1,836,450 1,816,825 2,310,485 -1.40%
  YoY % 11.42% 10.90% 4.53% -10.48% 1.08% -21.37% -
  Horiz. % 91.90% 82.48% 74.37% 71.15% 79.48% 78.63% 100.00%
PBT 294,661 170,112 72,161 95,494 148,753 123,229 198,933 6.76%
  YoY % 73.22% 135.74% -24.43% -35.80% 20.71% -38.05% -
  Horiz. % 148.12% 85.51% 36.27% 48.00% 74.78% 61.95% 100.00%
Tax -24,136 -9,404 -7,825 -6,856 -23,665 -3,960 -19,160 3.92%
  YoY % -156.66% -20.17% -14.14% 71.03% -497.61% 79.33% -
  Horiz. % 125.97% 49.08% 40.84% 35.78% 123.51% 20.67% 100.00%
NP 270,525 160,708 64,336 88,638 125,088 119,269 179,773 7.05%
  YoY % 68.33% 149.79% -27.42% -29.14% 4.88% -33.66% -
  Horiz. % 150.48% 89.39% 35.79% 49.31% 69.58% 66.34% 100.00%
NP to SH 239,276 140,624 57,217 78,005 97,318 107,562 140,041 9.33%
  YoY % 70.15% 145.77% -26.65% -19.85% -9.52% -23.19% -
  Horiz. % 170.86% 100.42% 40.86% 55.70% 69.49% 76.81% 100.00%
Tax Rate 8.19 % 5.53 % 10.84 % 7.18 % 15.91 % 3.21 % 9.63 % -2.66%
  YoY % 48.10% -48.99% 50.97% -54.87% 395.64% -66.67% -
  Horiz. % 85.05% 57.42% 112.56% 74.56% 165.21% 33.33% 100.00%
Total Cost 1,852,717 1,744,960 1,654,045 1,555,329 1,711,362 1,697,556 2,130,712 -2.30%
  YoY % 6.18% 5.50% 6.35% -9.12% 0.81% -20.33% -
  Horiz. % 86.95% 81.90% 77.63% 73.00% 80.32% 79.67% 100.00%
Net Worth 1,704,270 1,516,644 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 3.21%
  YoY % 12.37% -6.95% 1.98% 0.51% 6.25% 6.15% -
  Horiz. % 120.87% 107.56% 115.60% 113.36% 112.78% 106.15% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 31,271 15,635 7,817 15,632 57,307 36,473 15,623 12.25%
  YoY % 100.00% 100.00% -49.99% -72.72% 57.12% 133.45% -
  Horiz. % 200.15% 100.07% 50.04% 100.05% 366.80% 233.45% 100.00%
Div Payout % 13.07 % 11.12 % 13.66 % 20.04 % 58.89 % 33.91 % 11.16 % 2.67%
  YoY % 17.54% -18.59% -31.84% -65.97% 73.67% 203.85% -
  Horiz. % 117.11% 99.64% 122.40% 179.57% 527.69% 303.85% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,704,270 1,516,644 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 3.21%
  YoY % 12.37% -6.95% 1.98% 0.51% 6.25% 6.15% -
  Horiz. % 120.87% 107.56% 115.60% 113.36% 112.78% 106.15% 100.00%
NOSH 390,887 390,887 390,885 390,808 390,733 390,789 390,595 0.01%
  YoY % 0.00% 0.00% 0.02% 0.02% -0.01% 0.05% -
  Horiz. % 100.07% 100.07% 100.07% 100.05% 100.04% 100.05% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.74 % 8.43 % 3.74 % 5.39 % 6.81 % 6.56 % 7.78 % 8.56%
  YoY % 51.13% 125.40% -30.61% -20.85% 3.81% -15.68% -
  Horiz. % 163.75% 108.35% 48.07% 69.28% 87.53% 84.32% 100.00%
ROE 14.04 % 9.27 % 3.51 % 4.88 % 6.12 % 7.19 % 9.93 % 5.94%
  YoY % 51.46% 164.10% -28.07% -20.26% -14.88% -27.59% -
  Horiz. % 141.39% 93.35% 35.35% 49.14% 61.63% 72.41% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 543.18 487.52 439.61 420.66 470.00 464.91 591.53 -1.41%
  YoY % 11.42% 10.90% 4.50% -10.50% 1.09% -21.41% -
  Horiz. % 91.83% 82.42% 74.32% 71.11% 79.45% 78.59% 100.00%
EPS 61.21 35.97 14.64 19.96 24.91 27.53 35.84 9.33%
  YoY % 70.17% 145.70% -26.65% -19.87% -9.52% -23.19% -
  Horiz. % 170.79% 100.36% 40.85% 55.69% 69.50% 76.81% 100.00%
DPS 8.00 4.00 2.00 4.00 14.67 9.33 4.00 12.24%
  YoY % 100.00% 100.00% -50.00% -72.73% 57.23% 133.25% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 366.75% 233.25% 100.00%
NAPS 4.3600 3.8800 4.1700 4.0900 4.0700 3.8300 3.6100 3.19%
  YoY % 12.37% -6.95% 1.96% 0.49% 6.27% 6.09% -
  Horiz. % 120.78% 107.48% 115.51% 113.30% 112.74% 106.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 543.18 487.52 439.61 420.57 469.82 464.79 591.09 -1.40%
  YoY % 11.42% 10.90% 4.53% -10.48% 1.08% -21.37% -
  Horiz. % 91.89% 82.48% 74.37% 71.15% 79.48% 78.63% 100.00%
EPS 61.21 35.97 14.64 19.96 24.90 27.52 35.83 9.33%
  YoY % 70.17% 145.70% -26.65% -19.84% -9.52% -23.19% -
  Horiz. % 170.83% 100.39% 40.86% 55.71% 69.49% 76.81% 100.00%
DPS 8.00 4.00 2.00 4.00 14.66 9.33 4.00 12.24%
  YoY % 100.00% 100.00% -50.00% -72.71% 57.13% 133.25% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 366.50% 233.25% 100.00%
NAPS 4.3600 3.8800 4.1700 4.0892 4.0684 3.8290 3.6073 3.21%
  YoY % 12.37% -6.95% 1.98% 0.51% 6.25% 6.15% -
  Horiz. % 120.87% 107.56% 115.60% 113.36% 112.78% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.9500 2.0600 2.0400 2.5000 2.8900 2.8500 3.6000 -
P/RPS 0.73 0.42 0.46 0.59 0.61 0.61 0.61 3.04%
  YoY % 73.81% -8.70% -22.03% -3.28% 0.00% 0.00% -
  Horiz. % 119.67% 68.85% 75.41% 96.72% 100.00% 100.00% 100.00%
P/EPS 6.45 5.73 13.94 12.53 11.60 10.35 10.04 -7.11%
  YoY % 12.57% -58.90% 11.25% 8.02% 12.08% 3.09% -
  Horiz. % 64.24% 57.07% 138.84% 124.80% 115.54% 103.09% 100.00%
EY 15.50 17.46 7.18 7.98 8.62 9.66 9.96 7.65%
  YoY % -11.23% 143.18% -10.03% -7.42% -10.77% -3.01% -
  Horiz. % 155.62% 175.30% 72.09% 80.12% 86.55% 96.99% 100.00%
DY 2.03 1.94 0.98 1.60 5.07 3.27 1.11 10.58%
  YoY % 4.64% 97.96% -38.75% -68.44% 55.05% 194.59% -
  Horiz. % 182.88% 174.77% 88.29% 144.14% 456.76% 294.59% 100.00%
P/NAPS 0.91 0.53 0.49 0.61 0.71 0.74 1.00 -1.56%
  YoY % 71.70% 8.16% -19.67% -14.08% -4.05% -26.00% -
  Horiz. % 91.00% 53.00% 49.00% 61.00% 71.00% 74.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 -
Price 3.7000 1.8700 2.1200 2.4300 2.8300 2.8200 3.5800 -
P/RPS 0.68 0.38 0.48 0.58 0.60 0.61 0.61 1.83%
  YoY % 78.95% -20.83% -17.24% -3.33% -1.64% 0.00% -
  Horiz. % 111.48% 62.30% 78.69% 95.08% 98.36% 100.00% 100.00%
P/EPS 6.04 5.20 14.48 12.17 11.36 10.25 9.99 -8.04%
  YoY % 16.15% -64.09% 18.98% 7.13% 10.83% 2.60% -
  Horiz. % 60.46% 52.05% 144.94% 121.82% 113.71% 102.60% 100.00%
EY 16.54 19.24 6.90 8.21 8.80 9.76 10.01 8.73%
  YoY % -14.03% 178.84% -15.96% -6.70% -9.84% -2.50% -
  Horiz. % 165.23% 192.21% 68.93% 82.02% 87.91% 97.50% 100.00%
DY 2.16 2.14 0.94 1.65 5.18 3.31 1.12 11.56%
  YoY % 0.93% 127.66% -43.03% -68.15% 56.50% 195.54% -
  Horiz. % 192.86% 191.07% 83.93% 147.32% 462.50% 295.54% 100.00%
P/NAPS 0.85 0.48 0.51 0.59 0.70 0.74 0.99 -2.51%
  YoY % 77.08% -5.88% -13.56% -15.71% -5.41% -25.25% -
  Horiz. % 85.86% 48.48% 51.52% 59.60% 70.71% 74.75% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS