Highlights

[MBMR] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     188.19%    YoY -     68.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,129,800 1,853,840 1,672,288 1,495,744 2,366,964 1,789,436 2,439,684 -2.24%
  YoY % 14.89% 10.86% 11.80% -36.81% 32.27% -26.65% -
  Horiz. % 87.30% 75.99% 68.55% 61.31% 97.02% 73.35% 100.00%
PBT 245,968 156,992 90,488 87,764 260,720 111,860 187,052 4.67%
  YoY % 56.68% 73.49% 3.10% -66.34% 133.08% -40.20% -
  Horiz. % 131.50% 83.93% 48.38% 46.92% 139.38% 59.80% 100.00%
Tax -11,352 -8,724 -6,436 -4,336 -60,764 -4,740 -20,340 -9.26%
  YoY % -30.12% -35.55% -48.43% 92.86% -1,181.94% 76.70% -
  Horiz. % 55.81% 42.89% 31.64% 21.32% 298.74% 23.30% 100.00%
NP 234,616 148,268 84,052 83,428 199,956 107,120 166,712 5.86%
  YoY % 58.24% 76.40% 0.75% -58.28% 86.67% -35.75% -
  Horiz. % 140.73% 88.94% 50.42% 50.04% 119.94% 64.25% 100.00%
NP to SH 198,620 131,260 77,700 73,588 140,560 93,684 131,004 7.18%
  YoY % 51.32% 68.93% 5.59% -47.65% 50.04% -28.49% -
  Horiz. % 151.61% 100.20% 59.31% 56.17% 107.29% 71.51% 100.00%
Tax Rate 4.62 % 5.56 % 7.11 % 4.94 % 23.31 % 4.24 % 10.87 % -13.28%
  YoY % -16.91% -21.80% 43.93% -78.81% 449.76% -60.99% -
  Horiz. % 42.50% 51.15% 65.41% 45.45% 214.44% 39.01% 100.00%
Total Cost 1,895,184 1,705,572 1,588,236 1,412,316 2,167,008 1,682,316 2,272,972 -2.98%
  YoY % 11.12% 7.39% 12.46% -34.83% 28.81% -25.99% -
  Horiz. % 83.38% 75.04% 69.87% 62.14% 95.34% 74.01% 100.00%
Net Worth 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
NOSH 390,887 390,887 390,845 390,594 390,901 391,001 390,823 0.00%
  YoY % 0.00% 0.01% 0.06% -0.08% -0.03% 0.05% -
  Horiz. % 100.02% 100.02% 100.01% 99.94% 100.02% 100.05% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.02 % 8.00 % 5.03 % 5.58 % 8.45 % 5.99 % 6.83 % 8.30%
  YoY % 37.75% 59.05% -9.86% -33.96% 41.07% -12.30% -
  Horiz. % 161.35% 117.13% 73.65% 81.70% 123.72% 87.70% 100.00%
ROE 12.27 % 9.00 % 4.83 % 4.69 % 8.90 % 6.44 % 9.55 % 4.26%
  YoY % 36.33% 86.34% 2.99% -47.30% 38.20% -32.57% -
  Horiz. % 128.48% 94.24% 50.58% 49.11% 93.19% 67.43% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 544.86 474.26 427.86 382.94 605.51 457.65 624.24 -2.24%
  YoY % 14.89% 10.84% 11.73% -36.76% 32.31% -26.69% -
  Horiz. % 87.28% 75.97% 68.54% 61.34% 97.00% 73.31% 100.00%
EPS 50.80 33.60 19.88 18.84 35.96 23.96 33.52 7.17%
  YoY % 51.19% 69.01% 5.52% -47.61% 50.08% -28.52% -
  Horiz. % 151.55% 100.24% 59.31% 56.21% 107.28% 71.48% 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 4.1400 3.7300 4.1200 4.0200 4.0400 3.7200 3.5100 2.79%
  YoY % 10.99% -9.47% 2.49% -0.50% 8.60% 5.98% -
  Horiz. % 117.95% 106.27% 117.38% 114.53% 115.10% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 544.86 474.26 427.82 382.65 605.54 457.79 624.14 -2.24%
  YoY % 14.89% 10.86% 11.80% -36.81% 32.27% -26.65% -
  Horiz. % 87.30% 75.99% 68.55% 61.31% 97.02% 73.35% 100.00%
EPS 50.80 33.60 19.88 18.83 35.96 23.97 33.51 7.18%
  YoY % 51.19% 69.01% 5.58% -47.64% 50.02% -28.47% -
  Horiz. % 151.60% 100.27% 59.33% 56.19% 107.31% 71.53% 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 4.1400 3.7300 4.1196 4.0170 4.0401 3.7211 3.5094 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.7600 2.4500 2.5200 2.2000 3.2900 3.2500 3.4700 -
P/RPS 0.51 0.52 0.59 0.57 0.54 0.71 0.56 -1.55%
  YoY % -1.92% -11.86% 3.51% 5.56% -23.94% 26.79% -
  Horiz. % 91.07% 92.86% 105.36% 101.79% 96.43% 126.79% 100.00%
P/EPS 5.43 7.30 12.68 11.68 9.15 13.56 10.35 -10.19%
  YoY % -25.62% -42.43% 8.56% 27.65% -32.52% 31.01% -
  Horiz. % 52.46% 70.53% 122.51% 112.85% 88.41% 131.01% 100.00%
EY 18.41 13.71 7.89 8.56 10.93 7.37 9.66 11.34%
  YoY % 34.28% 73.76% -7.83% -21.68% 48.30% -23.71% -
  Horiz. % 190.58% 141.93% 81.68% 88.61% 113.15% 76.29% 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 0.67 0.66 0.61 0.55 0.81 0.87 0.99 -6.30%
  YoY % 1.52% 8.20% 10.91% -32.10% -6.90% -12.12% -
  Horiz. % 67.68% 66.67% 61.62% 55.56% 81.82% 87.88% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 - 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 -
Price 2.8000 2.3500 2.4200 2.2000 3.4500 3.1700 4.0600 -
P/RPS 0.51 0.50 0.57 0.57 0.57 0.69 0.65 -3.96%
  YoY % 2.00% -12.28% 0.00% 0.00% -17.39% 6.15% -
  Horiz. % 78.46% 76.92% 87.69% 87.69% 87.69% 106.15% 100.00%
P/EPS 5.51 7.00 12.17 11.68 9.59 13.23 12.11 -12.29%
  YoY % -21.29% -42.48% 4.20% 21.79% -27.51% 9.25% -
  Horiz. % 45.50% 57.80% 100.50% 96.45% 79.19% 109.25% 100.00%
EY 18.15 14.29 8.21 8.56 10.42 7.56 8.26 14.01%
  YoY % 27.01% 74.06% -4.09% -17.85% 37.83% -8.47% -
  Horiz. % 219.73% 173.00% 99.39% 103.63% 126.15% 91.53% 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 0.68 0.63 0.59 0.55 0.85 0.85 1.16 -8.51%
  YoY % 7.94% 6.78% 7.27% -35.29% 0.00% -26.72% -
  Horiz. % 58.62% 54.31% 50.86% 47.41% 73.28% 73.28% 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.
 


 

91  77  331  1756 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJLAND 0.24+0.015 
 JAKS 0.865+0.045 
 GPACKET-WB 0.18+0.005 
 KSTAR-WA 0.0250.00 
 NETX 0.0150.00 
 KSTAR 0.12+0.02 
 BINTAI 0.14+0.015 
 GPACKET 0.625+0.02 
 AAX 0.1950.00 
 UWC 1.41+0.05 
Partners & Brokers