Highlights

[MBMR] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     83.16%    YoY -     -4.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 956,776 821,981 801,036 966,154 939,533 1,183,525 1,157,948 -3.13%
  YoY % 16.40% 2.61% -17.09% 2.83% -20.62% 2.21% -
  Horiz. % 82.63% 70.99% 69.18% 83.44% 81.14% 102.21% 100.00%
PBT 82,457 42,443 45,540 99,111 64,498 99,279 100,005 -3.16%
  YoY % 94.28% -6.80% -54.05% 53.67% -35.03% -0.73% -
  Horiz. % 82.45% 42.44% 45.54% 99.11% 64.49% 99.27% 100.00%
Tax -4,894 -3,341 -3,138 -16,581 -3,233 -10,174 -8,241 -8.32%
  YoY % -46.48% -6.47% 81.07% -412.87% 68.22% -23.46% -
  Horiz. % 59.39% 40.54% 38.08% 201.20% 39.23% 123.46% 100.00%
NP 77,563 39,102 42,402 82,530 61,265 89,105 91,764 -2.76%
  YoY % 98.36% -7.78% -48.62% 34.71% -31.24% -2.90% -
  Horiz. % 84.52% 42.61% 46.21% 89.94% 66.76% 97.10% 100.00%
NP to SH 67,363 35,579 37,210 64,366 54,665 69,907 70,472 -0.75%
  YoY % 89.33% -4.38% -42.19% 17.75% -21.80% -0.80% -
  Horiz. % 95.59% 50.49% 52.80% 91.34% 77.57% 99.20% 100.00%
Tax Rate 5.94 % 7.87 % 6.89 % 16.73 % 5.01 % 10.25 % 8.24 % -5.31%
  YoY % -24.52% 14.22% -58.82% 233.93% -51.12% 24.39% -
  Horiz. % 72.09% 95.51% 83.62% 203.03% 60.80% 124.39% 100.00%
Total Cost 879,213 782,879 758,634 883,624 878,268 1,094,420 1,066,184 -3.16%
  YoY % 12.31% 3.20% -14.15% 0.61% -19.75% 2.65% -
  Horiz. % 82.46% 73.43% 71.15% 82.88% 82.37% 102.65% 100.00%
Net Worth 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 866,092 9.50%
  YoY % -8.39% 2.72% -1.44% 8.45% 7.02% 60.17% -
  Horiz. % 172.41% 188.20% 183.22% 185.91% 171.42% 160.17% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 11,726 5,863 11,725 27,356 15,627 11,722 7,897 6.81%
  YoY % 100.00% -50.00% -57.14% 75.05% 33.31% 48.44% -
  Horiz. % 148.49% 74.24% 148.48% 346.39% 197.88% 148.44% 100.00%
Div Payout % 17.41 % 16.48 % 31.51 % 42.50 % 28.59 % 16.77 % 11.21 % 7.61%
  YoY % 5.64% -47.70% -25.86% 48.65% 70.48% 49.60% -
  Horiz. % 155.31% 147.01% 281.09% 379.13% 255.04% 149.60% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 1,387,198 866,092 9.50%
  YoY % -8.39% 2.72% -1.44% 8.45% 7.02% 60.17% -
  Horiz. % 172.41% 188.20% 183.22% 185.91% 171.42% 160.17% 100.00%
NOSH 390,887 390,885 390,861 390,807 390,693 390,760 263,249 6.81%
  YoY % 0.00% 0.01% 0.01% 0.03% -0.02% 48.44% -
  Horiz. % 148.49% 148.48% 148.48% 148.45% 148.41% 148.44% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.11 % 4.76 % 5.29 % 8.54 % 6.52 % 7.53 % 7.92 % 0.40%
  YoY % 70.38% -10.02% -38.06% 30.98% -13.41% -4.92% -
  Horiz. % 102.40% 60.10% 66.79% 107.83% 82.32% 95.08% 100.00%
ROE 4.51 % 2.18 % 2.34 % 4.00 % 3.68 % 5.04 % 8.14 % -9.37%
  YoY % 106.88% -6.84% -41.50% 8.70% -26.98% -38.08% -
  Horiz. % 55.41% 26.78% 28.75% 49.14% 45.21% 61.92% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 244.77 210.29 204.94 247.22 240.48 302.88 439.87 -9.30%
  YoY % 16.40% 2.61% -17.10% 2.80% -20.60% -31.14% -
  Horiz. % 55.65% 47.81% 46.59% 56.20% 54.67% 68.86% 100.00%
EPS 17.23 9.10 9.52 16.47 13.99 17.89 26.77 -7.08%
  YoY % 89.34% -4.41% -42.20% 17.73% -21.80% -33.17% -
  Horiz. % 64.36% 33.99% 35.56% 61.52% 52.26% 66.83% 100.00%
DPS 3.00 1.50 3.00 7.00 4.00 3.00 3.00 -
  YoY % 100.00% -50.00% -57.14% 75.00% 33.33% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% 233.33% 133.33% 100.00% 100.00%
NAPS 3.8200 4.1700 4.0600 4.1200 3.8000 3.5500 3.2900 2.52%
  YoY % -8.39% 2.71% -1.46% 8.42% 7.04% 7.90% -
  Horiz. % 116.11% 126.75% 123.40% 125.23% 115.50% 107.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 244.77 210.29 204.93 247.17 240.36 302.78 296.24 -3.13%
  YoY % 16.40% 2.62% -17.09% 2.83% -20.62% 2.21% -
  Horiz. % 82.63% 70.99% 69.18% 83.44% 81.14% 102.21% 100.00%
EPS 17.23 9.10 9.52 16.47 13.98 17.88 18.03 -0.75%
  YoY % 89.34% -4.41% -42.20% 17.81% -21.81% -0.83% -
  Horiz. % 95.56% 50.47% 52.80% 91.35% 77.54% 99.17% 100.00%
DPS 3.00 1.50 3.00 7.00 4.00 3.00 2.02 6.81%
  YoY % 100.00% -50.00% -57.14% 75.00% 33.33% 48.51% -
  Horiz. % 148.51% 74.26% 148.51% 346.53% 198.02% 148.51% 100.00%
NAPS 3.8200 4.1700 4.0597 4.1192 3.7981 3.5488 2.2157 9.50%
  YoY % -8.39% 2.72% -1.44% 8.45% 7.02% 60.17% -
  Horiz. % 172.41% 188.20% 183.22% 185.91% 171.42% 160.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3800 2.2500 2.0100 3.4800 3.1000 3.8300 2.9900 -
P/RPS 0.97 1.07 0.98 1.41 1.29 1.26 0.68 6.10%
  YoY % -9.35% 9.18% -30.50% 9.30% 2.38% 85.29% -
  Horiz. % 142.65% 157.35% 144.12% 207.35% 189.71% 185.29% 100.00%
P/EPS 13.81 24.72 21.11 21.13 22.16 21.41 11.17 3.60%
  YoY % -44.13% 17.10% -0.09% -4.65% 3.50% 91.67% -
  Horiz. % 123.63% 221.31% 188.99% 189.17% 198.39% 191.67% 100.00%
EY 7.24 4.05 4.74 4.73 4.51 4.67 8.95 -3.47%
  YoY % 78.77% -14.56% 0.21% 4.88% -3.43% -47.82% -
  Horiz. % 80.89% 45.25% 52.96% 52.85% 50.39% 52.18% 100.00%
DY 1.26 0.67 1.49 2.01 1.29 0.78 1.00 3.93%
  YoY % 88.06% -55.03% -25.87% 55.81% 65.38% -22.00% -
  Horiz. % 126.00% 67.00% 149.00% 201.00% 129.00% 78.00% 100.00%
P/NAPS 0.62 0.54 0.50 0.84 0.82 1.08 0.91 -6.19%
  YoY % 14.81% 8.00% -40.48% 2.44% -24.07% 18.68% -
  Horiz. % 68.13% 59.34% 54.95% 92.31% 90.11% 118.68% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 22/08/13 09/08/12 -
Price 2.3200 2.1800 2.4400 3.0900 2.8800 3.6700 3.9200 -
P/RPS 0.95 1.04 1.19 1.25 1.20 1.21 0.89 1.09%
  YoY % -8.65% -12.61% -4.80% 4.17% -0.83% 35.96% -
  Horiz. % 106.74% 116.85% 133.71% 140.45% 134.83% 135.96% 100.00%
P/EPS 13.46 23.95 25.63 18.76 20.58 20.51 14.64 -1.39%
  YoY % -43.80% -6.55% 36.62% -8.84% 0.34% 40.10% -
  Horiz. % 91.94% 163.59% 175.07% 128.14% 140.57% 140.10% 100.00%
EY 7.43 4.18 3.90 5.33 4.86 4.87 6.83 1.41%
  YoY % 77.75% 7.18% -26.83% 9.67% -0.21% -28.70% -
  Horiz. % 108.78% 61.20% 57.10% 78.04% 71.16% 71.30% 100.00%
DY 1.29 0.69 1.23 2.27 1.39 0.82 0.77 8.98%
  YoY % 86.96% -43.90% -45.81% 63.31% 69.51% 6.49% -
  Horiz. % 167.53% 89.61% 159.74% 294.81% 180.52% 106.49% 100.00%
P/NAPS 0.61 0.52 0.60 0.75 0.76 1.03 1.19 -10.54%
  YoY % 17.31% -13.33% -20.00% -1.32% -26.21% -13.45% -
  Horiz. % 51.26% 43.70% 50.42% 63.03% 63.87% 86.55% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers