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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers