Highlights

[MBMR] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     113.45%    YoY -     -0.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 801,036 966,154 939,533 1,183,525 1,157,948 791,830 768,651 0.69%
  YoY % -17.09% 2.83% -20.62% 2.21% 46.24% 3.02% -
  Horiz. % 104.21% 125.69% 122.23% 153.97% 150.65% 103.02% 100.00%
PBT 45,540 99,111 64,498 99,279 100,005 75,416 97,047 -11.84%
  YoY % -54.05% 53.67% -35.03% -0.73% 32.60% -22.29% -
  Horiz. % 46.93% 102.13% 66.46% 102.30% 103.05% 77.71% 100.00%
Tax -3,138 -16,581 -3,233 -10,174 -8,241 -6,951 -8,299 -14.95%
  YoY % 81.07% -412.87% 68.22% -23.46% -18.56% 16.24% -
  Horiz. % 37.81% 199.80% 38.96% 122.59% 99.30% 83.76% 100.00%
NP 42,402 82,530 61,265 89,105 91,764 68,465 88,748 -11.57%
  YoY % -48.62% 34.71% -31.24% -2.90% 34.03% -22.85% -
  Horiz. % 47.78% 92.99% 69.03% 100.40% 103.40% 77.15% 100.00%
NP to SH 37,210 64,366 54,665 69,907 70,472 59,511 78,716 -11.73%
  YoY % -42.19% 17.75% -21.80% -0.80% 18.42% -24.40% -
  Horiz. % 47.27% 81.77% 69.45% 88.81% 89.53% 75.60% 100.00%
Tax Rate 6.89 % 16.73 % 5.01 % 10.25 % 8.24 % 9.22 % 8.55 % -3.53%
  YoY % -58.82% 233.93% -51.12% 24.39% -10.63% 7.84% -
  Horiz. % 80.58% 195.67% 58.60% 119.88% 96.37% 107.84% 100.00%
Total Cost 758,634 883,624 878,268 1,094,420 1,066,184 723,365 679,903 1.84%
  YoY % -14.15% 0.61% -19.75% 2.65% 47.39% 6.39% -
  Horiz. % 111.58% 129.96% 129.18% 160.97% 156.81% 106.39% 100.00%
Net Worth 1,586,896 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 8.64%
  YoY % -1.44% 8.45% 7.02% 60.17% -18.19% 9.74% -
  Horiz. % 164.51% 166.92% 153.91% 143.81% 89.79% 109.74% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,725 27,356 15,627 11,722 7,897 - - -
  YoY % -57.14% 75.05% 33.31% 48.44% 0.00% 0.00% -
  Horiz. % 148.48% 346.39% 197.88% 148.44% 100.00% - -
Div Payout % 31.51 % 42.50 % 28.59 % 16.77 % 11.21 % - % - % -
  YoY % -25.86% 48.65% 70.48% 49.60% 0.00% 0.00% -
  Horiz. % 281.09% 379.13% 255.04% 149.60% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,586,896 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 8.64%
  YoY % -1.44% 8.45% 7.02% 60.17% -18.19% 9.74% -
  Horiz. % 164.51% 166.92% 153.91% 143.81% 89.79% 109.74% 100.00%
NOSH 390,861 390,807 390,693 390,760 263,249 242,802 241,759 8.33%
  YoY % 0.01% 0.03% -0.02% 48.44% 8.42% 0.43% -
  Horiz. % 161.67% 161.65% 161.60% 161.63% 108.89% 100.43% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.29 % 8.54 % 6.52 % 7.53 % 7.92 % 8.65 % 11.55 % -12.19%
  YoY % -38.06% 30.98% -13.41% -4.92% -8.44% -25.11% -
  Horiz. % 45.80% 73.94% 56.45% 65.19% 68.57% 74.89% 100.00%
ROE 2.34 % 4.00 % 3.68 % 5.04 % 8.14 % 5.62 % 8.16 % -18.78%
  YoY % -41.50% 8.70% -26.98% -38.08% 44.84% -31.13% -
  Horiz. % 28.68% 49.02% 45.10% 61.76% 99.75% 68.87% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 204.94 247.22 240.48 302.88 439.87 326.12 317.94 -7.05%
  YoY % -17.10% 2.80% -20.60% -31.14% 34.88% 2.57% -
  Horiz. % 64.46% 77.76% 75.64% 95.26% 138.35% 102.57% 100.00%
EPS 9.52 16.47 13.99 17.89 26.77 24.51 32.52 -18.50%
  YoY % -42.20% 17.73% -21.80% -33.17% 9.22% -24.63% -
  Horiz. % 29.27% 50.65% 43.02% 55.01% 82.32% 75.37% 100.00%
DPS 3.00 7.00 4.00 3.00 3.00 0.00 0.00 -
  YoY % -57.14% 75.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 233.33% 133.33% 100.00% 100.00% - -
NAPS 4.0600 4.1200 3.8000 3.5500 3.2900 4.3600 3.9900 0.29%
  YoY % -1.46% 8.42% 7.04% 7.90% -24.54% 9.27% -
  Horiz. % 101.75% 103.26% 95.24% 88.97% 82.46% 109.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 204.93 247.17 240.36 302.78 296.24 202.57 196.64 0.69%
  YoY % -17.09% 2.83% -20.62% 2.21% 46.24% 3.02% -
  Horiz. % 104.22% 125.70% 122.23% 153.98% 150.65% 103.02% 100.00%
EPS 9.52 16.47 13.98 17.88 18.03 15.22 20.14 -11.73%
  YoY % -42.20% 17.81% -21.81% -0.83% 18.46% -24.43% -
  Horiz. % 47.27% 81.78% 69.41% 88.78% 89.52% 75.57% 100.00%
DPS 3.00 7.00 4.00 3.00 2.02 0.00 0.00 -
  YoY % -57.14% 75.00% 33.33% 48.51% 0.00% 0.00% -
  Horiz. % 148.51% 346.53% 198.02% 148.51% 100.00% - -
NAPS 4.0597 4.1192 3.7981 3.5488 2.2157 2.7082 2.4678 8.64%
  YoY % -1.44% 8.45% 7.02% 60.17% -18.19% 9.74% -
  Horiz. % 164.51% 166.92% 153.91% 143.80% 89.78% 109.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.0100 3.4800 3.1000 3.8300 2.9900 2.4800 2.2300 -
P/RPS 0.98 1.41 1.29 1.26 0.68 0.76 0.70 5.76%
  YoY % -30.50% 9.30% 2.38% 85.29% -10.53% 8.57% -
  Horiz. % 140.00% 201.43% 184.29% 180.00% 97.14% 108.57% 100.00%
P/EPS 21.11 21.13 22.16 21.41 11.17 10.12 6.85 20.61%
  YoY % -0.09% -4.65% 3.50% 91.67% 10.38% 47.74% -
  Horiz. % 308.18% 308.47% 323.50% 312.55% 163.07% 147.74% 100.00%
EY 4.74 4.73 4.51 4.67 8.95 9.88 14.60 -17.08%
  YoY % 0.21% 4.88% -3.43% -47.82% -9.41% -32.33% -
  Horiz. % 32.47% 32.40% 30.89% 31.99% 61.30% 67.67% 100.00%
DY 1.49 2.01 1.29 0.78 1.00 0.00 0.00 -
  YoY % -25.87% 55.81% 65.38% -22.00% 0.00% 0.00% -
  Horiz. % 149.00% 201.00% 129.00% 78.00% 100.00% - -
P/NAPS 0.50 0.84 0.82 1.08 0.91 0.57 0.56 -1.87%
  YoY % -40.48% 2.44% -24.07% 18.68% 59.65% 1.79% -
  Horiz. % 89.29% 150.00% 146.43% 192.86% 162.50% 101.79% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 -
Price 2.4400 3.0900 2.8800 3.6700 3.9200 2.2800 2.4300 -
P/RPS 1.19 1.25 1.20 1.21 0.89 0.70 0.76 7.75%
  YoY % -4.80% 4.17% -0.83% 35.96% 27.14% -7.89% -
  Horiz. % 156.58% 164.47% 157.89% 159.21% 117.11% 92.11% 100.00%
P/EPS 25.63 18.76 20.58 20.51 14.64 9.30 7.46 22.82%
  YoY % 36.62% -8.84% 0.34% 40.10% 57.42% 24.66% -
  Horiz. % 343.57% 251.47% 275.87% 274.93% 196.25% 124.66% 100.00%
EY 3.90 5.33 4.86 4.87 6.83 10.75 13.40 -18.58%
  YoY % -26.83% 9.67% -0.21% -28.70% -36.47% -19.78% -
  Horiz. % 29.10% 39.78% 36.27% 36.34% 50.97% 80.22% 100.00%
DY 1.23 2.27 1.39 0.82 0.77 0.00 0.00 -
  YoY % -45.81% 63.31% 69.51% 6.49% 0.00% 0.00% -
  Horiz. % 159.74% 294.81% 180.52% 106.49% 100.00% - -
P/NAPS 0.60 0.75 0.76 1.03 1.19 0.52 0.61 -0.27%
  YoY % -20.00% -1.32% -26.21% -13.45% 128.85% -14.75% -
  Horiz. % 98.36% 122.95% 124.59% 168.85% 195.08% 85.25% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers