Highlights

[MBMR] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     102.26%    YoY -     -42.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,077,111 956,776 821,981 801,036 966,154 939,533 1,183,525 -1.56%
  YoY % 12.58% 16.40% 2.61% -17.09% 2.83% -20.62% -
  Horiz. % 91.01% 80.84% 69.45% 67.68% 81.63% 79.38% 100.00%
PBT 153,645 82,457 42,443 45,540 99,111 64,498 99,279 7.55%
  YoY % 86.33% 94.28% -6.80% -54.05% 53.67% -35.03% -
  Horiz. % 154.76% 83.06% 42.75% 45.87% 99.83% 64.97% 100.00%
Tax -13,910 -4,894 -3,341 -3,138 -16,581 -3,233 -10,174 5.35%
  YoY % -184.23% -46.48% -6.47% 81.07% -412.87% 68.22% -
  Horiz. % 136.72% 48.10% 32.84% 30.84% 162.97% 31.78% 100.00%
NP 139,735 77,563 39,102 42,402 82,530 61,265 89,105 7.78%
  YoY % 80.16% 98.36% -7.78% -48.62% 34.71% -31.24% -
  Horiz. % 156.82% 87.05% 43.88% 47.59% 92.62% 68.76% 100.00%
NP to SH 123,693 67,363 35,579 37,210 64,366 54,665 69,907 9.97%
  YoY % 83.62% 89.33% -4.38% -42.19% 17.75% -21.80% -
  Horiz. % 176.94% 96.36% 50.89% 53.23% 92.07% 78.20% 100.00%
Tax Rate 9.05 % 5.94 % 7.87 % 6.89 % 16.73 % 5.01 % 10.25 % -2.05%
  YoY % 52.36% -24.52% 14.22% -58.82% 233.93% -51.12% -
  Horiz. % 88.29% 57.95% 76.78% 67.22% 163.22% 48.88% 100.00%
Total Cost 937,376 879,213 782,879 758,634 883,624 878,268 1,094,420 -2.55%
  YoY % 6.62% 12.31% 3.20% -14.15% 0.61% -19.75% -
  Horiz. % 85.65% 80.34% 71.53% 69.32% 80.74% 80.25% 100.00%
Net Worth 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 3.13%
  YoY % 11.78% -8.39% 2.72% -1.44% 8.45% 7.02% -
  Horiz. % 120.32% 107.64% 117.50% 114.40% 116.07% 107.02% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 23,453 11,726 5,863 11,725 27,356 15,627 11,722 12.25%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.05% 33.31% -
  Horiz. % 200.07% 100.03% 50.02% 100.03% 233.36% 133.31% 100.00%
Div Payout % 18.96 % 17.41 % 16.48 % 31.51 % 42.50 % 28.59 % 16.77 % 2.07%
  YoY % 8.90% 5.64% -47.70% -25.86% 48.65% 70.48% -
  Horiz. % 113.06% 103.82% 98.27% 187.90% 253.43% 170.48% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 3.13%
  YoY % 11.78% -8.39% 2.72% -1.44% 8.45% 7.02% -
  Horiz. % 120.32% 107.64% 117.50% 114.40% 116.07% 107.02% 100.00%
NOSH 390,887 390,887 390,885 390,861 390,807 390,693 390,760 0.01%
  YoY % 0.00% 0.00% 0.01% 0.01% 0.03% -0.02% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.01% 99.98% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.97 % 8.11 % 4.76 % 5.29 % 8.54 % 6.52 % 7.53 % 9.48%
  YoY % 59.93% 70.38% -10.02% -38.06% 30.98% -13.41% -
  Horiz. % 172.24% 107.70% 63.21% 70.25% 113.41% 86.59% 100.00%
ROE 7.41 % 4.51 % 2.18 % 2.34 % 4.00 % 3.68 % 5.04 % 6.63%
  YoY % 64.30% 106.88% -6.84% -41.50% 8.70% -26.98% -
  Horiz. % 147.02% 89.48% 43.25% 46.43% 79.37% 73.02% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 275.56 244.77 210.29 204.94 247.22 240.48 302.88 -1.56%
  YoY % 12.58% 16.40% 2.61% -17.10% 2.80% -20.60% -
  Horiz. % 90.98% 80.81% 69.43% 67.66% 81.62% 79.40% 100.00%
EPS 31.65 17.23 9.10 9.52 16.47 13.99 17.89 9.97%
  YoY % 83.69% 89.34% -4.41% -42.20% 17.73% -21.80% -
  Horiz. % 176.91% 96.31% 50.87% 53.21% 92.06% 78.20% 100.00%
DPS 6.00 3.00 1.50 3.00 7.00 4.00 3.00 12.24%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.00% 33.33% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 233.33% 133.33% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0600 4.1200 3.8000 3.5500 3.12%
  YoY % 11.78% -8.39% 2.71% -1.46% 8.42% 7.04% -
  Horiz. % 120.28% 107.61% 117.46% 114.37% 116.06% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 275.56 244.77 210.29 204.93 247.17 240.36 302.78 -1.56%
  YoY % 12.58% 16.40% 2.62% -17.09% 2.83% -20.62% -
  Horiz. % 91.01% 80.84% 69.45% 67.68% 81.63% 79.38% 100.00%
EPS 31.65 17.23 9.10 9.52 16.47 13.98 17.88 9.98%
  YoY % 83.69% 89.34% -4.41% -42.20% 17.81% -21.81% -
  Horiz. % 177.01% 96.36% 50.89% 53.24% 92.11% 78.19% 100.00%
DPS 6.00 3.00 1.50 3.00 7.00 4.00 3.00 12.24%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.00% 33.33% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 233.33% 133.33% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0597 4.1192 3.7981 3.5488 3.13%
  YoY % 11.78% -8.39% 2.72% -1.44% 8.45% 7.02% -
  Horiz. % 120.32% 107.64% 117.50% 114.40% 116.07% 107.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.9000 2.3800 2.2500 2.0100 3.4800 3.1000 3.8300 -
P/RPS 1.05 0.97 1.07 0.98 1.41 1.29 1.26 -2.99%
  YoY % 8.25% -9.35% 9.18% -30.50% 9.30% 2.38% -
  Horiz. % 83.33% 76.98% 84.92% 77.78% 111.90% 102.38% 100.00%
P/EPS 9.16 13.81 24.72 21.11 21.13 22.16 21.41 -13.19%
  YoY % -33.67% -44.13% 17.10% -0.09% -4.65% 3.50% -
  Horiz. % 42.78% 64.50% 115.46% 98.60% 98.69% 103.50% 100.00%
EY 10.91 7.24 4.05 4.74 4.73 4.51 4.67 15.18%
  YoY % 50.69% 78.77% -14.56% 0.21% 4.88% -3.43% -
  Horiz. % 233.62% 155.03% 86.72% 101.50% 101.28% 96.57% 100.00%
DY 2.07 1.26 0.67 1.49 2.01 1.29 0.78 17.66%
  YoY % 64.29% 88.06% -55.03% -25.87% 55.81% 65.38% -
  Horiz. % 265.38% 161.54% 85.90% 191.03% 257.69% 165.38% 100.00%
P/NAPS 0.68 0.62 0.54 0.50 0.84 0.82 1.08 -7.42%
  YoY % 9.68% 14.81% 8.00% -40.48% 2.44% -24.07% -
  Horiz. % 62.96% 57.41% 50.00% 46.30% 77.78% 75.93% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 22/08/13 -
Price 3.6700 2.3200 2.1800 2.4400 3.0900 2.8800 3.6700 -
P/RPS 1.33 0.95 1.04 1.19 1.25 1.20 1.21 1.59%
  YoY % 40.00% -8.65% -12.61% -4.80% 4.17% -0.83% -
  Horiz. % 109.92% 78.51% 85.95% 98.35% 103.31% 99.17% 100.00%
P/EPS 11.60 13.46 23.95 25.63 18.76 20.58 20.51 -9.06%
  YoY % -13.82% -43.80% -6.55% 36.62% -8.84% 0.34% -
  Horiz. % 56.56% 65.63% 116.77% 124.96% 91.47% 100.34% 100.00%
EY 8.62 7.43 4.18 3.90 5.33 4.86 4.87 9.98%
  YoY % 16.02% 77.75% 7.18% -26.83% 9.67% -0.21% -
  Horiz. % 177.00% 152.57% 85.83% 80.08% 109.45% 99.79% 100.00%
DY 1.63 1.29 0.69 1.23 2.27 1.39 0.82 12.13%
  YoY % 26.36% 86.96% -43.90% -45.81% 63.31% 69.51% -
  Horiz. % 198.78% 157.32% 84.15% 150.00% 276.83% 169.51% 100.00%
P/NAPS 0.86 0.61 0.52 0.60 0.75 0.76 1.03 -2.96%
  YoY % 40.98% 17.31% -13.33% -20.00% -1.32% -26.21% -
  Horiz. % 83.50% 59.22% 50.49% 58.25% 72.82% 73.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

112  480  466  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.040.00 
 XOX 0.25-0.005 
 NEXGRAM 0.0650.00 
 SAPNRG 0.12-0.01 
 BORNOIL 0.0650.00 
 GPA 0.185+0.02 
 AEMULUS 0.675-0.065 
 AT 0.095-0.01 
 INIX 0.425-0.135 
 LUSTER 0.135-0.005 

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