Highlights

[MBMR] YoY Annualized Quarter Result on 2019-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -3.28%    YoY -     70.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,292,990 1,644,110 2,123,242 1,905,668 1,718,381 1,643,968 1,836,450 -5.68%
  YoY % -21.36% -22.57% 11.42% 10.90% 4.53% -10.48% -
  Horiz. % 70.41% 89.53% 115.62% 103.77% 93.57% 89.52% 100.00%
PBT 98,268 144,064 294,661 170,112 72,161 95,494 148,753 -6.67%
  YoY % -31.79% -51.11% 73.22% 135.74% -24.43% -35.80% -
  Horiz. % 66.06% 96.85% 198.09% 114.36% 48.51% 64.20% 100.00%
Tax -8,338 -9,665 -24,136 -9,404 -7,825 -6,856 -23,665 -15.94%
  YoY % 13.73% 59.95% -156.66% -20.17% -14.14% 71.03% -
  Horiz. % 35.24% 40.84% 101.99% 39.74% 33.07% 28.97% 100.00%
NP 89,929 134,398 270,525 160,708 64,336 88,638 125,088 -5.35%
  YoY % -33.09% -50.32% 68.33% 149.79% -27.42% -29.14% -
  Horiz. % 71.89% 107.44% 216.27% 128.48% 51.43% 70.86% 100.00%
NP to SH 77,878 116,029 239,276 140,624 57,217 78,005 97,318 -3.64%
  YoY % -32.88% -51.51% 70.15% 145.77% -26.65% -19.85% -
  Horiz. % 80.02% 119.23% 245.87% 144.50% 58.79% 80.15% 100.00%
Tax Rate 8.49 % 6.71 % 8.19 % 5.53 % 10.84 % 7.18 % 15.91 % -9.93%
  YoY % 26.53% -18.07% 48.10% -48.99% 50.97% -54.87% -
  Horiz. % 53.36% 42.17% 51.48% 34.76% 68.13% 45.13% 100.00%
Total Cost 1,203,061 1,509,712 1,852,717 1,744,960 1,654,045 1,555,329 1,711,362 -5.70%
  YoY % -20.31% -18.51% 6.18% 5.50% 6.35% -9.12% -
  Horiz. % 70.30% 88.22% 108.26% 101.96% 96.65% 90.88% 100.00%
Net Worth 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 1,598,405 1,590,284 2.14%
  YoY % 2.90% 2.98% 12.37% -6.95% 1.98% 0.51% -
  Horiz. % 113.56% 110.36% 107.17% 95.37% 102.50% 100.51% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 26,059 26,059 31,271 15,635 7,817 15,632 57,307 -12.30%
  YoY % 0.00% -16.67% 100.00% 100.00% -49.99% -72.72% -
  Horiz. % 45.47% 45.47% 54.57% 27.28% 13.64% 27.28% 100.00%
Div Payout % 33.46 % 22.46 % 13.07 % 11.12 % 13.66 % 20.04 % 58.89 % -8.98%
  YoY % 48.98% 71.84% 17.54% -18.59% -31.84% -65.97% -
  Horiz. % 56.82% 38.14% 22.19% 18.88% 23.20% 34.03% 100.00%
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 1,598,405 1,590,284 2.14%
  YoY % 2.90% 2.98% 12.37% -6.95% 1.98% 0.51% -
  Horiz. % 113.56% 110.36% 107.17% 95.37% 102.50% 100.51% 100.00%
NOSH 390,887 390,887 390,887 390,887 390,885 390,808 390,733 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.02% 0.02% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 100.02% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.96 % 8.17 % 12.74 % 8.43 % 3.74 % 5.39 % 6.81 % 0.36%
  YoY % -14.81% -35.87% 51.13% 125.40% -30.61% -20.85% -
  Horiz. % 102.20% 119.97% 187.08% 123.79% 54.92% 79.15% 100.00%
ROE 4.31 % 6.61 % 14.04 % 9.27 % 3.51 % 4.88 % 6.12 % -5.67%
  YoY % -34.80% -52.92% 51.46% 164.10% -28.07% -20.26% -
  Horiz. % 70.42% 108.01% 229.41% 151.47% 57.35% 79.74% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 330.78 420.61 543.18 487.52 439.61 420.66 470.00 -5.68%
  YoY % -21.36% -22.57% 11.42% 10.90% 4.50% -10.50% -
  Horiz. % 70.38% 89.49% 115.57% 103.73% 93.53% 89.50% 100.00%
EPS 19.92 29.68 61.21 35.97 14.64 19.96 24.91 -3.65%
  YoY % -32.88% -51.51% 70.17% 145.70% -26.65% -19.87% -
  Horiz. % 79.97% 119.15% 245.72% 144.40% 58.77% 80.13% 100.00%
DPS 6.67 6.67 8.00 4.00 2.00 4.00 14.67 -12.30%
  YoY % 0.00% -16.62% 100.00% 100.00% -50.00% -72.73% -
  Horiz. % 45.47% 45.47% 54.53% 27.27% 13.63% 27.27% 100.00%
NAPS 4.6200 4.4900 4.3600 3.8800 4.1700 4.0900 4.0700 2.13%
  YoY % 2.90% 2.98% 12.37% -6.95% 1.96% 0.49% -
  Horiz. % 113.51% 110.32% 107.13% 95.33% 102.46% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 330.78 420.61 543.18 487.52 439.61 420.57 469.82 -5.68%
  YoY % -21.36% -22.57% 11.42% 10.90% 4.53% -10.48% -
  Horiz. % 70.41% 89.53% 115.61% 103.77% 93.57% 89.52% 100.00%
EPS 19.92 29.68 61.21 35.97 14.64 19.96 24.90 -3.65%
  YoY % -32.88% -51.51% 70.17% 145.70% -26.65% -19.84% -
  Horiz. % 80.00% 119.20% 245.82% 144.46% 58.80% 80.16% 100.00%
DPS 6.67 6.67 8.00 4.00 2.00 4.00 14.66 -12.29%
  YoY % 0.00% -16.62% 100.00% 100.00% -50.00% -72.71% -
  Horiz. % 45.50% 45.50% 54.57% 27.29% 13.64% 27.29% 100.00%
NAPS 4.6200 4.4900 4.3600 3.8800 4.1700 4.0892 4.0684 2.14%
  YoY % 2.90% 2.98% 12.37% -6.95% 1.98% 0.51% -
  Horiz. % 113.56% 110.36% 107.17% 95.37% 102.50% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.1900 3.1700 3.9500 2.0600 2.0400 2.5000 2.8900 -
P/RPS 0.96 0.75 0.73 0.42 0.46 0.59 0.61 7.84%
  YoY % 28.00% 2.74% 73.81% -8.70% -22.03% -3.28% -
  Horiz. % 157.38% 122.95% 119.67% 68.85% 75.41% 96.72% 100.00%
P/EPS 16.01 10.68 6.45 5.73 13.94 12.53 11.60 5.51%
  YoY % 49.91% 65.58% 12.57% -58.90% 11.25% 8.02% -
  Horiz. % 138.02% 92.07% 55.60% 49.40% 120.17% 108.02% 100.00%
EY 6.25 9.36 15.50 17.46 7.18 7.98 8.62 -5.21%
  YoY % -33.23% -39.61% -11.23% 143.18% -10.03% -7.42% -
  Horiz. % 72.51% 108.58% 179.81% 202.55% 83.29% 92.58% 100.00%
DY 2.09 2.10 2.03 1.94 0.98 1.60 5.07 -13.72%
  YoY % -0.48% 3.45% 4.64% 97.96% -38.75% -68.44% -
  Horiz. % 41.22% 41.42% 40.04% 38.26% 19.33% 31.56% 100.00%
P/NAPS 0.69 0.71 0.91 0.53 0.49 0.61 0.71 -0.47%
  YoY % -2.82% -21.98% 71.70% 8.16% -19.67% -14.08% -
  Horiz. % 97.18% 100.00% 128.17% 74.65% 69.01% 85.92% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 19/11/20 21/11/19 22/11/18 22/11/17 23/11/16 18/11/15 -
Price 3.2200 3.2100 3.7000 1.8700 2.1200 2.4300 2.8300 -
P/RPS 0.97 0.76 0.68 0.38 0.48 0.58 0.60 8.33%
  YoY % 27.63% 11.76% 78.95% -20.83% -17.24% -3.33% -
  Horiz. % 161.67% 126.67% 113.33% 63.33% 80.00% 96.67% 100.00%
P/EPS 16.16 10.81 6.04 5.20 14.48 12.17 11.36 6.04%
  YoY % 49.49% 78.97% 16.15% -64.09% 18.98% 7.13% -
  Horiz. % 142.25% 95.16% 53.17% 45.77% 127.46% 107.13% 100.00%
EY 6.19 9.25 16.54 19.24 6.90 8.21 8.80 -5.69%
  YoY % -33.08% -44.07% -14.03% 178.84% -15.96% -6.70% -
  Horiz. % 70.34% 105.11% 187.95% 218.64% 78.41% 93.30% 100.00%
DY 2.07 2.08 2.16 2.14 0.94 1.65 5.18 -14.16%
  YoY % -0.48% -3.70% 0.93% 127.66% -43.03% -68.15% -
  Horiz. % 39.96% 40.15% 41.70% 41.31% 18.15% 31.85% 100.00%
P/NAPS 0.70 0.71 0.85 0.48 0.51 0.59 0.70 -
  YoY % -1.41% -16.47% 77.08% -5.88% -13.56% -15.71% -
  Horiz. % 100.00% 101.43% 121.43% 68.57% 72.86% 84.29% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

289  280  583  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 MLAB 0.03-0.005 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS