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
30/06/20 30/06/00 01/10/18 30/06/17 30/06/16 30/03/00 30/06/14 CAGR
Revenue 632,636 1,077,111 956,776 821,981 801,036 966,154 939,533 -6.37%
  YoY % -41.27% 12.58% 16.40% 2.61% -17.09% 2.83% -
  Horiz. % 67.34% 114.64% 101.84% 87.49% 85.26% 102.83% 100.00%
PBT 28,447 153,645 82,457 42,443 45,540 99,111 64,498 -12.74%
  YoY % -81.49% 86.33% 94.28% -6.80% -54.05% 53.67% -
  Horiz. % 44.11% 238.22% 127.84% 65.81% 70.61% 153.67% 100.00%
Tax -2,520 -13,910 -4,894 -3,341 -3,138 -16,581 -3,233 -4.06%
  YoY % 81.88% -184.23% -46.48% -6.47% 81.07% -412.87% -
  Horiz. % 77.95% 430.25% 151.38% 103.34% 97.06% 512.87% 100.00%
NP 25,927 139,735 77,563 39,102 42,402 82,530 61,265 -13.34%
  YoY % -81.45% 80.16% 98.36% -7.78% -48.62% 34.71% -
  Horiz. % 42.32% 228.08% 126.60% 63.82% 69.21% 134.71% 100.00%
NP to SH 22,043 123,693 67,363 35,579 37,210 64,366 54,665 -14.04%
  YoY % -82.18% 83.62% 89.33% -4.38% -42.19% 17.75% -
  Horiz. % 40.32% 226.27% 123.23% 65.09% 68.07% 117.75% 100.00%
Tax Rate 8.86 % 9.05 % 5.94 % 7.87 % 6.89 % 16.73 % 5.01 % 9.96%
  YoY % -2.10% 52.36% -24.52% 14.22% -58.82% 233.93% -
  Horiz. % 176.85% 180.64% 118.56% 157.09% 137.52% 333.93% 100.00%
Total Cost 606,709 937,376 879,213 782,879 758,634 883,624 878,268 -5.97%
  YoY % -35.28% 6.62% 12.31% 3.20% -14.15% 0.61% -
  Horiz. % 69.08% 106.73% 100.11% 89.14% 86.38% 100.61% 100.00%
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 2.71%
  YoY % 4.45% 11.78% -8.39% 2.72% -1.44% 8.45% -
  Horiz. % 117.43% 112.42% 100.58% 109.79% 106.89% 108.45% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 19,544 23,453 11,726 5,863 11,725 27,356 15,627 3.79%
  YoY % -16.67% 100.00% 100.00% -50.00% -57.14% 75.05% -
  Horiz. % 125.06% 150.07% 75.04% 37.52% 75.03% 175.05% 100.00%
Div Payout % 88.66 % 18.96 % 17.41 % 16.48 % 31.51 % 42.50 % 28.59 % 20.74%
  YoY % 367.62% 8.90% 5.64% -47.70% -25.86% 48.65% -
  Horiz. % 310.11% 66.32% 60.90% 57.64% 110.21% 148.65% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 2.71%
  YoY % 4.45% 11.78% -8.39% 2.72% -1.44% 8.45% -
  Horiz. % 117.43% 112.42% 100.58% 109.79% 106.89% 108.45% 100.00%
NOSH 390,887 390,887 390,887 390,885 390,861 390,807 390,693 0.01%
  YoY % 0.00% 0.00% 0.00% 0.01% 0.01% 0.03% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.04% 100.03% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.10 % 12.97 % 8.11 % 4.76 % 5.29 % 8.54 % 6.52 % -7.43%
  YoY % -68.39% 59.93% 70.38% -10.02% -38.06% 30.98% -
  Horiz. % 62.88% 198.93% 124.39% 73.01% 81.13% 130.98% 100.00%
ROE 1.26 % 7.41 % 4.51 % 2.18 % 2.34 % 4.00 % 3.68 % -16.35%
  YoY % -83.00% 64.30% 106.88% -6.84% -41.50% 8.70% -
  Horiz. % 34.24% 201.36% 122.55% 59.24% 63.59% 108.70% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 161.85 275.56 244.77 210.29 204.94 247.22 240.48 -6.38%
  YoY % -41.27% 12.58% 16.40% 2.61% -17.10% 2.80% -
  Horiz. % 67.30% 114.59% 101.78% 87.45% 85.22% 102.80% 100.00%
EPS 5.64 31.65 17.23 9.10 9.52 16.47 13.99 -14.04%
  YoY % -82.18% 83.69% 89.34% -4.41% -42.20% 17.73% -
  Horiz. % 40.31% 226.23% 123.16% 65.05% 68.05% 117.73% 100.00%
DPS 5.00 6.00 3.00 1.50 3.00 7.00 4.00 3.79%
  YoY % -16.67% 100.00% 100.00% -50.00% -57.14% 75.00% -
  Horiz. % 125.00% 150.00% 75.00% 37.50% 75.00% 175.00% 100.00%
NAPS 4.4600 4.2700 3.8200 4.1700 4.0600 4.1200 3.8000 2.70%
  YoY % 4.45% 11.78% -8.39% 2.71% -1.46% 8.42% -
  Horiz. % 117.37% 112.37% 100.53% 109.74% 106.84% 108.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 161.85 275.56 244.77 210.29 204.93 247.17 240.36 -6.37%
  YoY % -41.27% 12.58% 16.40% 2.62% -17.09% 2.83% -
  Horiz. % 67.34% 114.64% 101.83% 87.49% 85.26% 102.83% 100.00%
EPS 5.64 31.65 17.23 9.10 9.52 16.47 13.98 -14.03%
  YoY % -82.18% 83.69% 89.34% -4.41% -42.20% 17.81% -
  Horiz. % 40.34% 226.39% 123.25% 65.09% 68.10% 117.81% 100.00%
DPS 5.00 6.00 3.00 1.50 3.00 7.00 4.00 3.79%
  YoY % -16.67% 100.00% 100.00% -50.00% -57.14% 75.00% -
  Horiz. % 125.00% 150.00% 75.00% 37.50% 75.00% 175.00% 100.00%
NAPS 4.4600 4.2700 3.8200 4.1700 4.0597 4.1192 3.7981 2.71%
  YoY % 4.45% 11.78% -8.39% 2.72% -1.44% 8.45% -
  Horiz. % 117.43% 112.42% 100.58% 109.79% 106.89% 108.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.2400 2.9000 2.3800 2.2500 2.0100 3.4800 3.1000 -
P/RPS 2.00 1.05 0.97 1.07 0.98 1.41 1.29 7.57%
  YoY % 90.48% 8.25% -9.35% 9.18% -30.50% 9.30% -
  Horiz. % 155.04% 81.40% 75.19% 82.95% 75.97% 109.30% 100.00%
P/EPS 57.45 9.16 13.81 24.72 21.11 21.13 22.16 17.19%
  YoY % 527.18% -33.67% -44.13% 17.10% -0.09% -4.65% -
  Horiz. % 259.25% 41.34% 62.32% 111.55% 95.26% 95.35% 100.00%
EY 1.74 10.91 7.24 4.05 4.74 4.73 4.51 -14.67%
  YoY % -84.05% 50.69% 78.77% -14.56% 0.21% 4.88% -
  Horiz. % 38.58% 241.91% 160.53% 89.80% 105.10% 104.88% 100.00%
DY 1.54 2.07 1.26 0.67 1.49 2.01 1.29 2.99%
  YoY % -25.60% 64.29% 88.06% -55.03% -25.87% 55.81% -
  Horiz. % 119.38% 160.47% 97.67% 51.94% 115.50% 155.81% 100.00%
P/NAPS 0.73 0.68 0.62 0.54 0.50 0.84 0.82 -1.92%
  YoY % 7.35% 9.68% 14.81% 8.00% -40.48% 2.44% -
  Horiz. % 89.02% 82.93% 75.61% 65.85% 60.98% 102.44% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 -
Price 3.1600 3.6700 2.3200 2.1800 2.4400 3.0900 2.8800 -
P/RPS 1.95 1.33 0.95 1.04 1.19 1.25 1.20 8.42%
  YoY % 46.62% 40.00% -8.65% -12.61% -4.80% 4.17% -
  Horiz. % 162.50% 110.83% 79.17% 86.67% 99.17% 104.17% 100.00%
P/EPS 56.04 11.60 13.46 23.95 25.63 18.76 20.58 18.15%
  YoY % 383.10% -13.82% -43.80% -6.55% 36.62% -8.84% -
  Horiz. % 272.30% 56.37% 65.40% 116.38% 124.54% 91.16% 100.00%
EY 1.78 8.62 7.43 4.18 3.90 5.33 4.86 -15.40%
  YoY % -79.35% 16.02% 77.75% 7.18% -26.83% 9.67% -
  Horiz. % 36.63% 177.37% 152.88% 86.01% 80.25% 109.67% 100.00%
DY 1.58 1.63 1.29 0.69 1.23 2.27 1.39 2.16%
  YoY % -3.07% 26.36% 86.96% -43.90% -45.81% 63.31% -
  Horiz. % 113.67% 117.27% 92.81% 49.64% 88.49% 163.31% 100.00%
P/NAPS 0.71 0.86 0.61 0.52 0.60 0.75 0.76 -1.13%
  YoY % -17.44% 40.98% 17.31% -13.33% -20.00% -1.32% -
  Horiz. % 93.42% 113.16% 80.26% 68.42% 78.95% 98.68% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

295  347  567  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.15-0.03 
 IRIS 0.31+0.03 
 DOLPHIN-WB 0.03+0.025 
 CONNECT 0.16+0.02 
 BINTAI 0.56+0.025 
 ARMADA 0.265+0.01 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.075-0.005 
 DNEX 0.195+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
3. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
4. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
PARTNERS & BROKERS