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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,496,160 2,129,800 1,853,840 1,672,288 1,495,744 2,366,964 1,789,436 -2.94%
  YoY % -29.75% 14.89% 10.86% 11.80% -36.81% 32.27% -
  Horiz. % 83.61% 119.02% 103.60% 93.45% 83.59% 132.27% 100.00%
PBT 125,068 245,968 156,992 90,488 87,764 260,720 111,860 1.88%
  YoY % -49.15% 56.68% 73.49% 3.10% -66.34% 133.08% -
  Horiz. % 111.81% 219.89% 140.35% 80.89% 78.46% 233.08% 100.00%
Tax -3,972 -11,352 -8,724 -6,436 -4,336 -60,764 -4,740 -2.90%
  YoY % 65.01% -30.12% -35.55% -48.43% 92.86% -1,181.94% -
  Horiz. % 83.80% 239.49% 184.05% 135.78% 91.48% 1,281.94% 100.00%
NP 121,096 234,616 148,268 84,052 83,428 199,956 107,120 2.06%
  YoY % -48.39% 58.24% 76.40% 0.75% -58.28% 86.67% -
  Horiz. % 113.05% 219.02% 138.41% 78.47% 77.88% 186.67% 100.00%
NP to SH 108,916 198,620 131,260 77,700 73,588 140,560 93,684 2.54%
  YoY % -45.16% 51.32% 68.93% 5.59% -47.65% 50.04% -
  Horiz. % 116.26% 212.01% 140.11% 82.94% 78.55% 150.04% 100.00%
Tax Rate 3.18 % 4.62 % 5.56 % 7.11 % 4.94 % 23.31 % 4.24 % -4.68%
  YoY % -31.17% -16.91% -21.80% 43.93% -78.81% 449.76% -
  Horiz. % 75.00% 108.96% 131.13% 167.69% 116.51% 549.76% 100.00%
Total Cost 1,375,064 1,895,184 1,705,572 1,588,236 1,412,316 2,167,008 1,682,316 -3.30%
  YoY % -27.44% 11.12% 7.39% 12.46% -34.83% 28.81% -
  Horiz. % 81.74% 112.65% 101.38% 94.41% 83.95% 128.81% 100.00%
Net Worth 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 3.10%
  YoY % 7.97% 10.99% -9.46% 2.55% -0.57% 8.57% -
  Horiz. % 120.13% 111.26% 100.24% 110.71% 107.95% 108.57% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 3.10%
  YoY % 7.97% 10.99% -9.46% 2.55% -0.57% 8.57% -
  Horiz. % 120.13% 111.26% 100.24% 110.71% 107.95% 108.57% 100.00%
NOSH 390,887 390,887 390,887 390,845 390,594 390,901 391,001 -0.00%
  YoY % 0.00% 0.00% 0.01% 0.06% -0.08% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.96% 99.90% 99.97% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.09 % 11.02 % 8.00 % 5.03 % 5.58 % 8.45 % 5.99 % 5.13%
  YoY % -26.59% 37.75% 59.05% -9.86% -33.96% 41.07% -
  Horiz. % 135.06% 183.97% 133.56% 83.97% 93.16% 141.07% 100.00%
ROE 6.23 % 12.27 % 9.00 % 4.83 % 4.69 % 8.90 % 6.44 % -0.55%
  YoY % -49.23% 36.33% 86.34% 2.99% -47.30% 38.20% -
  Horiz. % 96.74% 190.53% 139.75% 75.00% 72.83% 138.20% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 382.76 544.86 474.26 427.86 382.94 605.51 457.65 -2.93%
  YoY % -29.75% 14.89% 10.84% 11.73% -36.76% 32.31% -
  Horiz. % 83.64% 119.06% 103.63% 93.49% 83.68% 132.31% 100.00%
EPS 27.84 50.80 33.60 19.88 18.84 35.96 23.96 2.53%
  YoY % -45.20% 51.19% 69.01% 5.52% -47.61% 50.08% -
  Horiz. % 116.19% 212.02% 140.23% 82.97% 78.63% 150.08% 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 4.4700 4.1400 3.7300 4.1200 4.0200 4.0400 3.7200 3.11%
  YoY % 7.97% 10.99% -9.47% 2.49% -0.50% 8.60% -
  Horiz. % 120.16% 111.29% 100.27% 110.75% 108.06% 108.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 382.76 544.86 474.26 427.82 382.65 605.54 457.79 -2.94%
  YoY % -29.75% 14.89% 10.86% 11.80% -36.81% 32.27% -
  Horiz. % 83.61% 119.02% 103.60% 93.45% 83.59% 132.27% 100.00%
EPS 27.84 50.80 33.60 19.88 18.83 35.96 23.97 2.52%
  YoY % -45.20% 51.19% 69.01% 5.58% -47.64% 50.02% -
  Horiz. % 116.15% 211.93% 140.18% 82.94% 78.56% 150.02% 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 4.4700 4.1400 3.7300 4.1196 4.0170 4.0401 3.7211 3.10%
  YoY % 7.97% 10.99% -9.46% 2.55% -0.57% 8.57% -
  Horiz. % 120.13% 111.26% 100.24% 110.71% 107.95% 108.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.7800 2.7600 2.4500 2.5200 2.2000 3.2900 3.2500 -
P/RPS 0.73 0.51 0.52 0.59 0.57 0.54 0.71 0.46%
  YoY % 43.14% -1.92% -11.86% 3.51% 5.56% -23.94% -
  Horiz. % 102.82% 71.83% 73.24% 83.10% 80.28% 76.06% 100.00%
P/EPS 9.98 5.43 7.30 12.68 11.68 9.15 13.56 -4.98%
  YoY % 83.79% -25.62% -42.43% 8.56% 27.65% -32.52% -
  Horiz. % 73.60% 40.04% 53.83% 93.51% 86.14% 67.48% 100.00%
EY 10.02 18.41 13.71 7.89 8.56 10.93 7.37 5.25%
  YoY % -45.57% 34.28% 73.76% -7.83% -21.68% 48.30% -
  Horiz. % 135.96% 249.80% 186.02% 107.06% 116.15% 148.30% 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 0.62 0.67 0.66 0.61 0.55 0.81 0.87 -5.48%
  YoY % -7.46% 1.52% 8.20% 10.91% -32.10% -6.90% -
  Horiz. % 71.26% 77.01% 75.86% 70.11% 63.22% 93.10% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 23/05/19 - 24/05/17 18/05/16 25/05/15 20/05/14 -
Price 2.8500 2.8000 2.3500 2.4200 2.2000 3.4500 3.1700 -
P/RPS 0.74 0.51 0.50 0.57 0.57 0.57 0.69 1.17%
  YoY % 45.10% 2.00% -12.28% 0.00% 0.00% -17.39% -
  Horiz. % 107.25% 73.91% 72.46% 82.61% 82.61% 82.61% 100.00%
P/EPS 10.23 5.51 7.00 12.17 11.68 9.59 13.23 -4.19%
  YoY % 85.66% -21.29% -42.48% 4.20% 21.79% -27.51% -
  Horiz. % 77.32% 41.65% 52.91% 91.99% 88.28% 72.49% 100.00%
EY 9.78 18.15 14.29 8.21 8.56 10.42 7.56 4.38%
  YoY % -46.12% 27.01% 74.06% -4.09% -17.85% 37.83% -
  Horiz. % 129.37% 240.08% 189.02% 108.60% 113.23% 137.83% 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 0.64 0.68 0.63 0.59 0.55 0.85 0.85 -4.62%
  YoY % -5.88% 7.94% 6.78% 7.27% -35.29% 0.00% -
  Horiz. % 75.29% 80.00% 74.12% 69.41% 64.71% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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