Highlights

[MBMR] YoY Annualized Quarter Result on 2017-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -360.11%    YoY -     -325.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,088,495 1,928,228 1,732,556 1,670,204 1,816,663 1,774,144 1,959,689 1.07%
  YoY % 8.31% 11.29% 3.73% -8.06% 2.40% -9.47% -
  Horiz. % 106.57% 98.39% 88.41% 85.23% 92.70% 90.53% 100.00%
PBT 263,155 200,719 -148,501 82,756 122,987 132,183 155,323 9.18%
  YoY % 31.11% 235.16% -279.44% -32.71% -6.96% -14.90% -
  Horiz. % 169.42% 129.23% -95.61% 53.28% 79.18% 85.10% 100.00%
Tax -16,693 -11,699 -7,521 -6,864 -19,653 -8,558 -954 61.09%
  YoY % -42.69% -55.55% -9.57% 65.07% -129.64% -797.06% -
  Horiz. % 1,749.79% 1,226.31% 788.36% 719.50% 2,060.06% 897.06% 100.00%
NP 246,462 189,020 -156,022 75,892 103,334 123,625 154,369 8.11%
  YoY % 30.39% 221.15% -305.58% -26.56% -16.41% -19.92% -
  Horiz. % 159.66% 122.45% -101.07% 49.16% 66.94% 80.08% 100.00%
NP to SH 220,494 165,548 -148,830 66,070 80,398 112,222 138,480 8.06%
  YoY % 33.19% 211.23% -325.26% -17.82% -28.36% -18.96% -
  Horiz. % 159.22% 119.55% -107.47% 47.71% 58.06% 81.04% 100.00%
Tax Rate 6.34 % 5.83 % - % 8.29 % 15.98 % 6.47 % 0.61 % 47.70%
  YoY % 8.75% 0.00% 0.00% -48.12% 146.99% 960.66% -
  Horiz. % 1,039.34% 955.74% 0.00% 1,359.02% 2,619.67% 1,060.66% 100.00%
Total Cost 1,842,033 1,739,208 1,888,578 1,594,312 1,713,329 1,650,519 1,805,320 0.34%
  YoY % 5.91% -7.91% 18.46% -6.95% 3.81% -8.57% -
  Horiz. % 102.03% 96.34% 104.61% 88.31% 94.90% 91.43% 100.00%
Net Worth 1,743,358 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 3.26%
  YoY % 10.40% 9.78% -10.40% 0.47% 4.86% 5.98% -
  Horiz. % 121.26% 109.84% 100.05% 111.66% 111.13% 105.98% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 50,815 23,453 11,726 23,435 27,346 31,255 23,441 13.76%
  YoY % 116.67% 100.00% -49.96% -14.30% -12.51% 33.34% -
  Horiz. % 216.78% 100.05% 50.03% 99.98% 116.66% 133.34% 100.00%
Div Payout % 23.05 % 14.17 % - % 35.47 % 34.01 % 27.85 % 16.93 % 5.28%
  YoY % 62.67% 0.00% 0.00% 4.29% 22.12% 64.50% -
  Horiz. % 136.15% 83.70% 0.00% 209.51% 200.89% 164.50% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,743,358 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 3.26%
  YoY % 10.40% 9.78% -10.40% 0.47% 4.86% 5.98% -
  Horiz. % 121.26% 109.84% 100.05% 111.66% 111.13% 105.98% 100.00%
NOSH 390,887 390,887 390,885 390,598 390,660 390,691 390,685 0.01%
  YoY % 0.00% 0.00% 0.07% -0.02% -0.01% 0.00% -
  Horiz. % 100.05% 100.05% 100.05% 99.98% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.80 % 9.80 % -9.01 % 4.54 % 5.69 % 6.97 % 7.88 % 6.96%
  YoY % 20.41% 208.77% -298.46% -20.21% -18.36% -11.55% -
  Horiz. % 149.75% 124.37% -114.34% 57.61% 72.21% 88.45% 100.00%
ROE 12.65 % 10.48 % -10.35 % 4.12 % 5.03 % 7.37 % 9.63 % 4.65%
  YoY % 20.71% 201.26% -351.21% -18.09% -31.75% -23.47% -
  Horiz. % 131.36% 108.83% -107.48% 42.78% 52.23% 76.53% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 534.30 493.29 443.24 427.60 465.02 454.10 501.60 1.06%
  YoY % 8.31% 11.29% 3.66% -8.05% 2.40% -9.47% -
  Horiz. % 106.52% 98.34% 88.37% 85.25% 92.71% 90.53% 100.00%
EPS 56.41 42.35 -38.08 16.91 20.58 28.72 35.45 8.05%
  YoY % 33.20% 211.21% -325.19% -17.83% -28.34% -18.98% -
  Horiz. % 159.13% 119.46% -107.42% 47.70% 58.05% 81.02% 100.00%
DPS 13.00 6.00 3.00 6.00 7.00 8.00 6.00 13.75%
  YoY % 116.67% 100.00% -50.00% -14.29% -12.50% 33.33% -
  Horiz. % 216.67% 100.00% 50.00% 100.00% 116.67% 133.33% 100.00%
NAPS 4.4600 4.0400 3.6800 4.1100 4.0900 3.9000 3.6800 3.25%
  YoY % 10.40% 9.78% -10.46% 0.49% 4.87% 5.98% -
  Horiz. % 121.20% 109.78% 100.00% 111.68% 111.14% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 534.30 493.29 443.24 427.28 464.75 453.88 501.34 1.07%
  YoY % 8.31% 11.29% 3.74% -8.06% 2.39% -9.47% -
  Horiz. % 106.57% 98.39% 88.41% 85.23% 92.70% 90.53% 100.00%
EPS 56.41 42.35 -38.07 16.90 20.57 28.71 35.43 8.06%
  YoY % 33.20% 211.24% -325.27% -17.84% -28.35% -18.97% -
  Horiz. % 159.22% 119.53% -107.45% 47.70% 58.06% 81.03% 100.00%
DPS 13.00 6.00 3.00 6.00 7.00 8.00 6.00 13.75%
  YoY % 116.67% 100.00% -50.00% -14.29% -12.50% 33.33% -
  Horiz. % 216.67% 100.00% 50.00% 100.00% 116.67% 133.33% 100.00%
NAPS 4.4600 4.0400 3.6800 4.1070 4.0876 3.8980 3.6781 3.26%
  YoY % 10.40% 9.78% -10.40% 0.47% 4.86% 5.98% -
  Horiz. % 121.26% 109.84% 100.05% 111.66% 111.13% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.8600 2.2000 2.2000 2.1400 2.4000 2.9000 3.2100 -
P/RPS 0.72 0.45 0.50 0.50 0.52 0.64 0.64 1.98%
  YoY % 60.00% -10.00% 0.00% -3.85% -18.75% 0.00% -
  Horiz. % 112.50% 70.31% 78.12% 78.12% 81.25% 100.00% 100.00%
P/EPS 6.84 5.19 -5.78 12.65 11.66 10.10 9.06 -4.57%
  YoY % 31.79% 189.79% -145.69% 8.49% 15.45% 11.48% -
  Horiz. % 75.50% 57.28% -63.80% 139.62% 128.70% 111.48% 100.00%
EY 14.61 19.25 -17.31 7.90 8.58 9.90 11.04 4.78%
  YoY % -24.10% 211.21% -319.11% -7.93% -13.33% -10.33% -
  Horiz. % 132.34% 174.37% -156.79% 71.56% 77.72% 89.67% 100.00%
DY 3.37 2.73 1.36 2.80 2.92 2.76 1.87 10.31%
  YoY % 23.44% 100.74% -51.43% -4.11% 5.80% 47.59% -
  Horiz. % 180.21% 145.99% 72.73% 149.73% 156.15% 147.59% 100.00%
P/NAPS 0.87 0.54 0.60 0.52 0.59 0.74 0.87 -
  YoY % 61.11% -10.00% 15.38% -11.86% -20.27% -14.94% -
  Horiz. % 100.00% 62.07% 68.97% 59.77% 67.82% 85.06% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 -
Price 3.9600 2.5900 2.2900 2.4200 2.4300 3.3400 3.4500 -
P/RPS 0.74 0.53 0.52 0.57 0.52 0.74 0.69 1.17%
  YoY % 39.62% 1.92% -8.77% 9.62% -29.73% 7.25% -
  Horiz. % 107.25% 76.81% 75.36% 82.61% 75.36% 107.25% 100.00%
P/EPS 7.02 6.12 -6.01 14.31 11.81 11.63 9.73 -5.29%
  YoY % 14.71% 201.83% -142.00% 21.17% 1.55% 19.53% -
  Horiz. % 72.15% 62.90% -61.77% 147.07% 121.38% 119.53% 100.00%
EY 14.24 16.35 -16.63 6.99 8.47 8.60 10.27 5.60%
  YoY % -12.91% 198.32% -337.91% -17.47% -1.51% -16.26% -
  Horiz. % 138.66% 159.20% -161.93% 68.06% 82.47% 83.74% 100.00%
DY 3.28 2.32 1.31 2.48 2.88 2.40 1.74 11.14%
  YoY % 41.38% 77.10% -47.18% -13.89% 20.00% 37.93% -
  Horiz. % 188.51% 133.33% 75.29% 142.53% 165.52% 137.93% 100.00%
P/NAPS 0.89 0.64 0.62 0.59 0.59 0.86 0.94 -0.91%
  YoY % 39.06% 3.23% 5.08% 0.00% -31.40% -8.51% -
  Horiz. % 94.68% 68.09% 65.96% 62.77% 62.77% 91.49% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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