Highlights

[MBMR] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -3.99%    YoY -     -20.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,495,744 2,366,964 1,789,436 2,439,684 2,174,644 1,639,252 1,455,340 0.46%
  YoY % -36.81% 32.27% -26.65% 12.19% 32.66% 12.64% -
  Horiz. % 102.78% 162.64% 122.96% 167.64% 149.43% 112.64% 100.00%
PBT 87,764 260,720 111,860 187,052 224,768 185,516 180,804 -11.34%
  YoY % -66.34% 133.08% -40.20% -16.78% 21.16% 2.61% -
  Horiz. % 48.54% 144.20% 61.87% 103.46% 124.32% 102.61% 100.00%
Tax -4,336 -60,764 -4,740 -20,340 -17,712 -13,748 584 -
  YoY % 92.86% -1,181.94% 76.70% -14.84% -28.83% -2,454.11% -
  Horiz. % -742.47% -10,404.79% -811.64% -3,482.88% -3,032.88% -2,354.11% 100.00%
NP 83,428 199,956 107,120 166,712 207,056 171,768 181,388 -12.13%
  YoY % -58.28% 86.67% -35.75% -19.48% 20.54% -5.30% -
  Horiz. % 45.99% 110.24% 59.06% 91.91% 114.15% 94.70% 100.00%
NP to SH 73,588 140,560 93,684 131,004 164,084 152,620 159,748 -12.11%
  YoY % -47.65% 50.04% -28.49% -20.16% 7.51% -4.46% -
  Horiz. % 46.07% 87.99% 58.64% 82.01% 102.71% 95.54% 100.00%
Tax Rate 4.94 % 23.31 % 4.24 % 10.87 % 7.88 % 7.41 % -0.32 % -
  YoY % -78.81% 449.76% -60.99% 37.94% 6.34% 2,415.62% -
  Horiz. % -1,543.75% -7,284.38% -1,325.00% -3,396.88% -2,462.50% -2,315.62% 100.00%
Total Cost 1,412,316 2,167,008 1,682,316 2,272,972 1,967,588 1,467,484 1,273,952 1.73%
  YoY % -34.83% 28.81% -25.99% 15.52% 34.08% 15.19% -
  Horiz. % 110.86% 170.10% 132.05% 178.42% 154.45% 115.19% 100.00%
Net Worth 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 928,322 9.15%
  YoY % -0.57% 8.57% 6.03% 19.59% 11.38% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 123.56% 110.94% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 928,322 9.15%
  YoY % -0.57% 8.57% 6.03% 19.59% 11.38% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 123.56% 110.94% 100.00%
NOSH 390,594 390,901 391,001 390,823 243,015 241,182 242,381 8.27%
  YoY % -0.08% -0.03% 0.05% 60.82% 0.76% -0.49% -
  Horiz. % 161.15% 161.27% 161.32% 161.24% 100.26% 99.51% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.58 % 8.45 % 5.99 % 6.83 % 9.52 % 10.48 % 12.46 % -12.52%
  YoY % -33.96% 41.07% -12.30% -28.26% -9.16% -15.89% -
  Horiz. % 44.78% 67.82% 48.07% 54.82% 76.40% 84.11% 100.00%
ROE 4.69 % 8.90 % 6.44 % 9.55 % 14.31 % 14.82 % 17.21 % -19.47%
  YoY % -47.30% 38.20% -32.57% -33.26% -3.44% -13.89% -
  Horiz. % 27.25% 51.71% 37.42% 55.49% 83.15% 86.11% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 382.94 605.51 457.65 624.24 894.86 679.67 600.43 -7.22%
  YoY % -36.76% 32.31% -26.69% -30.24% 31.66% 13.20% -
  Horiz. % 63.78% 100.85% 76.22% 103.97% 149.04% 113.20% 100.00%
EPS 18.84 35.96 23.96 33.52 67.52 63.28 66.00 -18.84%
  YoY % -47.61% 50.08% -28.52% -50.36% 6.70% -4.12% -
  Horiz. % 28.55% 54.48% 36.30% 50.79% 102.30% 95.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0200 4.0400 3.7200 3.5100 4.7200 4.2700 3.8300 0.81%
  YoY % -0.50% 8.60% 5.98% -25.64% 10.54% 11.49% -
  Horiz. % 104.96% 105.48% 97.13% 91.64% 123.24% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 382.65 605.54 457.79 624.14 556.33 419.37 372.32 0.46%
  YoY % -36.81% 32.27% -26.65% 12.19% 32.66% 12.64% -
  Horiz. % 102.77% 162.64% 122.96% 167.64% 149.42% 112.64% 100.00%
EPS 18.83 35.96 23.97 33.51 41.98 39.04 40.87 -12.11%
  YoY % -47.64% 50.02% -28.47% -20.18% 7.53% -4.48% -
  Horiz. % 46.07% 87.99% 58.65% 81.99% 102.72% 95.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0170 4.0401 3.7211 3.5094 2.9344 2.6346 2.3749 9.15%
  YoY % -0.57% 8.57% 6.03% 19.60% 11.38% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 123.56% 110.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2000 3.2900 3.2500 3.4700 3.5400 2.3200 2.0900 -
P/RPS 0.57 0.54 0.71 0.56 0.40 0.34 0.35 8.46%
  YoY % 5.56% -23.94% 26.79% 40.00% 17.65% -2.86% -
  Horiz. % 162.86% 154.29% 202.86% 160.00% 114.29% 97.14% 100.00%
P/EPS 11.68 9.15 13.56 10.35 5.24 3.67 3.17 24.25%
  YoY % 27.65% -32.52% 31.01% 97.52% 42.78% 15.77% -
  Horiz. % 368.45% 288.64% 427.76% 326.50% 165.30% 115.77% 100.00%
EY 8.56 10.93 7.37 9.66 19.07 27.28 31.53 -19.52%
  YoY % -21.68% 48.30% -23.71% -49.34% -30.10% -13.48% -
  Horiz. % 27.15% 34.67% 23.37% 30.64% 60.48% 86.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.81 0.87 0.99 0.75 0.54 0.55 -
  YoY % -32.10% -6.90% -12.12% 32.00% 38.89% -1.82% -
  Horiz. % 100.00% 147.27% 158.18% 180.00% 136.36% 98.18% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 24/05/10 -
Price 2.2000 3.4500 3.1700 4.0600 2.8300 2.2800 2.0800 -
P/RPS 0.57 0.57 0.69 0.65 0.32 0.34 0.35 8.46%
  YoY % 0.00% -17.39% 6.15% 103.12% -5.88% -2.86% -
  Horiz. % 162.86% 162.86% 197.14% 185.71% 91.43% 97.14% 100.00%
P/EPS 11.68 9.59 13.23 12.11 4.19 3.60 3.16 24.32%
  YoY % 21.79% -27.51% 9.25% 189.02% 16.39% 13.92% -
  Horiz. % 369.62% 303.48% 418.67% 383.23% 132.59% 113.92% 100.00%
EY 8.56 10.42 7.56 8.26 23.86 27.75 31.69 -19.58%
  YoY % -17.85% 37.83% -8.47% -65.38% -14.02% -12.43% -
  Horiz. % 27.01% 32.88% 23.86% 26.07% 75.29% 87.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.85 0.85 1.16 0.60 0.53 0.54 0.31%
  YoY % -35.29% 0.00% -26.72% 93.33% 13.21% -1.85% -
  Horiz. % 101.85% 157.41% 157.41% 214.81% 111.11% 98.15% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS