Highlights

[MBMR] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     133.40%    YoY -     -21.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 821,981 801,036 966,154 939,533 1,183,525 1,157,948 791,830 0.62%
  YoY % 2.61% -17.09% 2.83% -20.62% 2.21% 46.24% -
  Horiz. % 103.81% 101.16% 122.02% 118.65% 149.47% 146.24% 100.00%
PBT 42,443 45,540 99,111 64,498 99,279 100,005 75,416 -9.13%
  YoY % -6.80% -54.05% 53.67% -35.03% -0.73% 32.60% -
  Horiz. % 56.28% 60.39% 131.42% 85.52% 131.64% 132.60% 100.00%
Tax -3,341 -3,138 -16,581 -3,233 -10,174 -8,241 -6,951 -11.48%
  YoY % -6.47% 81.07% -412.87% 68.22% -23.46% -18.56% -
  Horiz. % 48.07% 45.14% 238.54% 46.51% 146.37% 118.56% 100.00%
NP 39,102 42,402 82,530 61,265 89,105 91,764 68,465 -8.91%
  YoY % -7.78% -48.62% 34.71% -31.24% -2.90% 34.03% -
  Horiz. % 57.11% 61.93% 120.54% 89.48% 130.15% 134.03% 100.00%
NP to SH 35,579 37,210 64,366 54,665 69,907 70,472 59,511 -8.21%
  YoY % -4.38% -42.19% 17.75% -21.80% -0.80% 18.42% -
  Horiz. % 59.79% 62.53% 108.16% 91.86% 117.47% 118.42% 100.00%
Tax Rate 7.87 % 6.89 % 16.73 % 5.01 % 10.25 % 8.24 % 9.22 % -2.60%
  YoY % 14.22% -58.82% 233.93% -51.12% 24.39% -10.63% -
  Horiz. % 85.36% 74.73% 181.45% 54.34% 111.17% 89.37% 100.00%
Total Cost 782,879 758,634 883,624 878,268 1,094,420 1,066,184 723,365 1.33%
  YoY % 3.20% -14.15% 0.61% -19.75% 2.65% 47.39% -
  Horiz. % 108.23% 104.88% 122.15% 121.41% 151.30% 147.39% 100.00%
Net Worth 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 866,092 1,058,620 7.45%
  YoY % 2.72% -1.44% 8.45% 7.02% 60.17% -18.19% -
  Horiz. % 153.97% 149.90% 152.10% 140.24% 131.04% 81.81% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,863 11,725 27,356 15,627 11,722 7,897 - -
  YoY % -50.00% -57.14% 75.05% 33.31% 48.44% 0.00% -
  Horiz. % 74.24% 148.48% 346.39% 197.88% 148.44% 100.00% -
Div Payout % 16.48 % 31.51 % 42.50 % 28.59 % 16.77 % 11.21 % - % -
  YoY % -47.70% -25.86% 48.65% 70.48% 49.60% 0.00% -
  Horiz. % 147.01% 281.09% 379.13% 255.04% 149.60% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 866,092 1,058,620 7.45%
  YoY % 2.72% -1.44% 8.45% 7.02% 60.17% -18.19% -
  Horiz. % 153.97% 149.90% 152.10% 140.24% 131.04% 81.81% 100.00%
NOSH 390,885 390,861 390,807 390,693 390,760 263,249 242,802 8.25%
  YoY % 0.01% 0.01% 0.03% -0.02% 48.44% 8.42% -
  Horiz. % 160.99% 160.98% 160.96% 160.91% 160.94% 108.42% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.76 % 5.29 % 8.54 % 6.52 % 7.53 % 7.92 % 8.65 % -9.47%
  YoY % -10.02% -38.06% 30.98% -13.41% -4.92% -8.44% -
  Horiz. % 55.03% 61.16% 98.73% 75.38% 87.05% 91.56% 100.00%
ROE 2.18 % 2.34 % 4.00 % 3.68 % 5.04 % 8.14 % 5.62 % -14.59%
  YoY % -6.84% -41.50% 8.70% -26.98% -38.08% 44.84% -
  Horiz. % 38.79% 41.64% 71.17% 65.48% 89.68% 144.84% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 210.29 204.94 247.22 240.48 302.88 439.87 326.12 -7.05%
  YoY % 2.61% -17.10% 2.80% -20.60% -31.14% 34.88% -
  Horiz. % 64.48% 62.84% 75.81% 73.74% 92.87% 134.88% 100.00%
EPS 9.10 9.52 16.47 13.99 17.89 26.77 24.51 -15.21%
  YoY % -4.41% -42.20% 17.73% -21.80% -33.17% 9.22% -
  Horiz. % 37.13% 38.84% 67.20% 57.08% 72.99% 109.22% 100.00%
DPS 1.50 3.00 7.00 4.00 3.00 3.00 0.00 -
  YoY % -50.00% -57.14% 75.00% 33.33% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 233.33% 133.33% 100.00% 100.00% -
NAPS 4.1700 4.0600 4.1200 3.8000 3.5500 3.2900 4.3600 -0.74%
  YoY % 2.71% -1.46% 8.42% 7.04% 7.90% -24.54% -
  Horiz. % 95.64% 93.12% 94.50% 87.16% 81.42% 75.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,984
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 210.23 204.88 247.11 240.30 302.70 296.16 202.52 0.62%
  YoY % 2.61% -17.09% 2.83% -20.61% 2.21% 46.24% -
  Horiz. % 103.81% 101.17% 122.02% 118.65% 149.47% 146.24% 100.00%
EPS 9.10 9.52 16.46 13.98 17.88 18.02 15.22 -8.21%
  YoY % -4.41% -42.16% 17.74% -21.81% -0.78% 18.40% -
  Horiz. % 59.79% 62.55% 108.15% 91.85% 117.48% 118.40% 100.00%
DPS 1.50 3.00 7.00 4.00 3.00 2.02 0.00 -
  YoY % -50.00% -57.14% 75.00% 33.33% 48.51% 0.00% -
  Horiz. % 74.26% 148.51% 346.53% 198.02% 148.51% 100.00% -
NAPS 4.1689 4.0587 4.1181 3.7972 3.5480 2.2152 2.7076 7.45%
  YoY % 2.72% -1.44% 8.45% 7.02% 60.17% -18.19% -
  Horiz. % 153.97% 149.90% 152.09% 140.24% 131.04% 81.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.2500 2.0100 3.4800 3.1000 3.8300 2.9900 2.4800 -
P/RPS 1.07 0.98 1.41 1.29 1.26 0.68 0.76 5.86%
  YoY % 9.18% -30.50% 9.30% 2.38% 85.29% -10.53% -
  Horiz. % 140.79% 128.95% 185.53% 169.74% 165.79% 89.47% 100.00%
P/EPS 24.72 21.11 21.13 22.16 21.41 11.17 10.12 16.03%
  YoY % 17.10% -0.09% -4.65% 3.50% 91.67% 10.38% -
  Horiz. % 244.27% 208.60% 208.79% 218.97% 211.56% 110.38% 100.00%
EY 4.05 4.74 4.73 4.51 4.67 8.95 9.88 -13.80%
  YoY % -14.56% 0.21% 4.88% -3.43% -47.82% -9.41% -
  Horiz. % 40.99% 47.98% 47.87% 45.65% 47.27% 90.59% 100.00%
DY 0.67 1.49 2.01 1.29 0.78 1.00 0.00 -
  YoY % -55.03% -25.87% 55.81% 65.38% -22.00% 0.00% -
  Horiz. % 67.00% 149.00% 201.00% 129.00% 78.00% 100.00% -
P/NAPS 0.54 0.50 0.84 0.82 1.08 0.91 0.57 -0.90%
  YoY % 8.00% -40.48% 2.44% -24.07% 18.68% 59.65% -
  Horiz. % 94.74% 87.72% 147.37% 143.86% 189.47% 159.65% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 -
Price 2.1800 2.4400 3.0900 2.8800 3.6700 3.9200 2.2800 -
P/RPS 1.04 1.19 1.25 1.20 1.21 0.89 0.70 6.81%
  YoY % -12.61% -4.80% 4.17% -0.83% 35.96% 27.14% -
  Horiz. % 148.57% 170.00% 178.57% 171.43% 172.86% 127.14% 100.00%
P/EPS 23.95 25.63 18.76 20.58 20.51 14.64 9.30 17.06%
  YoY % -6.55% 36.62% -8.84% 0.34% 40.10% 57.42% -
  Horiz. % 257.53% 275.59% 201.72% 221.29% 220.54% 157.42% 100.00%
EY 4.18 3.90 5.33 4.86 4.87 6.83 10.75 -14.55%
  YoY % 7.18% -26.83% 9.67% -0.21% -28.70% -36.47% -
  Horiz. % 38.88% 36.28% 49.58% 45.21% 45.30% 63.53% 100.00%
DY 0.69 1.23 2.27 1.39 0.82 0.77 0.00 -
  YoY % -43.90% -45.81% 63.31% 69.51% 6.49% 0.00% -
  Horiz. % 89.61% 159.74% 294.81% 180.52% 106.49% 100.00% -
P/NAPS 0.52 0.60 0.75 0.76 1.03 1.19 0.52 -
  YoY % -13.33% -20.00% -1.32% -26.21% -13.45% 128.85% -
  Horiz. % 100.00% 115.38% 144.23% 146.15% 198.08% 228.85% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers