Highlights

[MBMR] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     47.58%    YoY -     -23.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,288,786 1,232,976 1,377,338 1,362,619 1,732,864 1,742,899 1,213,311 1.01%
  YoY % 4.53% -10.48% 1.08% -21.37% -0.58% 43.65% -
  Horiz. % 106.22% 101.62% 113.52% 112.31% 142.82% 143.65% 100.00%
PBT 54,121 71,621 111,565 92,422 149,200 150,412 119,038 -12.30%
  YoY % -24.43% -35.80% 20.71% -38.05% -0.81% 26.36% -
  Horiz. % 45.47% 60.17% 93.72% 77.64% 125.34% 126.36% 100.00%
Tax -5,869 -5,142 -17,749 -2,970 -14,370 -13,165 -11,204 -10.21%
  YoY % -14.14% 71.03% -497.61% 79.33% -9.15% -17.50% -
  Horiz. % 52.38% 45.89% 158.42% 26.51% 128.26% 117.50% 100.00%
NP 48,252 66,479 93,816 89,452 134,830 137,247 107,834 -12.53%
  YoY % -27.42% -29.14% 4.88% -33.66% -1.76% 27.28% -
  Horiz. % 44.75% 61.65% 87.00% 82.95% 125.03% 127.28% 100.00%
NP to SH 42,913 58,504 72,989 80,672 105,031 105,940 94,831 -12.37%
  YoY % -26.65% -19.85% -9.52% -23.19% -0.86% 11.71% -
  Horiz. % 45.25% 61.69% 76.97% 85.07% 110.76% 111.71% 100.00%
Tax Rate 10.84 % 7.18 % 15.91 % 3.21 % 9.63 % 8.75 % 9.41 % 2.38%
  YoY % 50.97% -54.87% 395.64% -66.67% 10.06% -7.01% -
  Horiz. % 115.20% 76.30% 169.08% 34.11% 102.34% 92.99% 100.00%
Total Cost 1,240,534 1,166,497 1,283,522 1,273,167 1,598,034 1,605,652 1,105,477 1.94%
  YoY % 6.35% -9.12% 0.81% -20.33% -0.47% 45.25% -
  Horiz. % 112.22% 105.52% 116.11% 115.17% 144.56% 145.25% 100.00%
Net Worth 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 7.13%
  YoY % 1.98% 0.51% 6.25% 6.15% 37.47% -4.85% -
  Horiz. % 151.21% 148.28% 147.53% 138.85% 130.81% 95.15% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,863 11,724 42,980 27,355 11,717 9,185 14,566 -14.06%
  YoY % -49.99% -72.72% 57.12% 133.45% 27.57% -36.94% -
  Horiz. % 40.25% 80.49% 295.06% 187.79% 80.44% 63.06% 100.00%
Div Payout % 13.66 % 20.04 % 58.89 % 33.91 % 11.16 % 8.67 % 15.36 % -1.93%
  YoY % -31.84% -65.97% 73.67% 203.85% 28.72% -43.55% -
  Horiz. % 88.93% 130.47% 383.40% 220.77% 72.66% 56.45% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 7.13%
  YoY % 1.98% 0.51% 6.25% 6.15% 37.47% -4.85% -
  Horiz. % 151.21% 148.28% 147.53% 138.85% 130.81% 95.15% 100.00%
NOSH 390,885 390,808 390,733 390,789 390,595 306,184 242,782 8.25%
  YoY % 0.02% 0.02% -0.01% 0.05% 27.57% 26.11% -
  Horiz. % 161.00% 160.97% 160.94% 160.96% 160.88% 126.11% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.74 % 5.39 % 6.81 % 6.56 % 7.78 % 7.87 % 8.89 % -13.43%
  YoY % -30.61% -20.85% 3.81% -15.68% -1.14% -11.47% -
  Horiz. % 42.07% 60.63% 76.60% 73.79% 87.51% 88.53% 100.00%
ROE 2.63 % 3.66 % 4.59 % 5.39 % 7.45 % 10.33 % 8.80 % -18.22%
  YoY % -28.14% -20.26% -14.84% -27.65% -27.88% 17.39% -
  Horiz. % 29.89% 41.59% 52.16% 61.25% 84.66% 117.39% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 329.71 315.49 352.50 348.68 443.65 569.23 499.75 -6.69%
  YoY % 4.51% -10.50% 1.10% -21.41% -22.06% 13.90% -
  Horiz. % 65.97% 63.13% 70.54% 69.77% 88.77% 113.90% 100.00%
EPS 10.98 14.97 18.68 20.65 26.88 34.60 39.06 -19.05%
  YoY % -26.65% -19.86% -9.54% -23.18% -22.31% -11.42% -
  Horiz. % 28.11% 38.33% 47.82% 52.87% 68.82% 88.58% 100.00%
DPS 1.50 3.00 11.00 7.00 3.00 3.00 6.00 -20.61%
  YoY % -50.00% -72.73% 57.14% 133.33% 0.00% -50.00% -
  Horiz. % 25.00% 50.00% 183.33% 116.67% 50.00% 50.00% 100.00%
NAPS 4.1700 4.0900 4.0700 3.8300 3.6100 3.3500 4.4400 -1.04%
  YoY % 1.96% 0.49% 6.27% 6.09% 7.76% -24.55% -
  Horiz. % 93.92% 92.12% 91.67% 86.26% 81.31% 75.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 329.71 315.43 352.36 348.60 443.32 445.88 310.40 1.01%
  YoY % 4.53% -10.48% 1.08% -21.37% -0.57% 43.65% -
  Horiz. % 106.22% 101.62% 113.52% 112.31% 142.82% 143.65% 100.00%
EPS 10.98 14.97 18.67 20.64 26.87 27.10 24.26 -12.37%
  YoY % -26.65% -19.82% -9.54% -23.19% -0.85% 11.71% -
  Horiz. % 45.26% 61.71% 76.96% 85.08% 110.76% 111.71% 100.00%
DPS 1.50 3.00 11.00 7.00 3.00 2.35 3.73 -14.07%
  YoY % -50.00% -72.73% 57.14% 133.33% 27.66% -37.00% -
  Horiz. % 40.21% 80.43% 294.91% 187.67% 80.43% 63.00% 100.00%
NAPS 4.1700 4.0892 4.0684 3.8290 3.6073 2.6241 2.7577 7.13%
  YoY % 1.98% 0.51% 6.25% 6.15% 37.47% -4.84% -
  Horiz. % 151.21% 148.28% 147.53% 138.85% 130.81% 95.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.0400 2.5000 2.8900 2.8500 3.6000 3.3600 2.2900 -
P/RPS 0.62 0.79 0.82 0.82 0.81 0.59 0.46 5.10%
  YoY % -21.52% -3.66% 0.00% 1.23% 37.29% 28.26% -
  Horiz. % 134.78% 171.74% 178.26% 178.26% 176.09% 128.26% 100.00%
P/EPS 18.58 16.70 15.47 13.81 13.39 9.71 5.86 21.18%
  YoY % 11.26% 7.95% 12.02% 3.14% 37.90% 65.70% -
  Horiz. % 317.06% 284.98% 263.99% 235.67% 228.50% 165.70% 100.00%
EY 5.38 5.99 6.46 7.24 7.47 10.30 17.06 -17.48%
  YoY % -10.18% -7.28% -10.77% -3.08% -27.48% -39.62% -
  Horiz. % 31.54% 35.11% 37.87% 42.44% 43.79% 60.38% 100.00%
DY 0.74 1.20 3.81 2.46 0.83 0.89 2.62 -18.98%
  YoY % -38.33% -68.50% 54.88% 196.39% -6.74% -66.03% -
  Horiz. % 28.24% 45.80% 145.42% 93.89% 31.68% 33.97% 100.00%
P/NAPS 0.49 0.61 0.71 0.74 1.00 1.00 0.52 -0.98%
  YoY % -19.67% -14.08% -4.05% -26.00% 0.00% 92.31% -
  Horiz. % 94.23% 117.31% 136.54% 142.31% 192.31% 192.31% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 -
Price 2.1200 2.4300 2.8300 2.8200 3.5800 3.3800 2.4000 -
P/RPS 0.64 0.77 0.80 0.81 0.81 0.59 0.48 4.91%
  YoY % -16.88% -3.75% -1.23% 0.00% 37.29% 22.92% -
  Horiz. % 133.33% 160.42% 166.67% 168.75% 168.75% 122.92% 100.00%
P/EPS 19.31 16.23 15.15 13.66 13.31 9.77 6.14 21.02%
  YoY % 18.98% 7.13% 10.91% 2.63% 36.23% 59.12% -
  Horiz. % 314.50% 264.33% 246.74% 222.48% 216.78% 159.12% 100.00%
EY 5.18 6.16 6.60 7.32 7.51 10.24 16.28 -17.36%
  YoY % -15.91% -6.67% -9.84% -2.53% -26.66% -37.10% -
  Horiz. % 31.82% 37.84% 40.54% 44.96% 46.13% 62.90% 100.00%
DY 0.71 1.23 3.89 2.48 0.84 0.89 2.50 -18.91%
  YoY % -42.28% -68.38% 56.85% 195.24% -5.62% -64.40% -
  Horiz. % 28.40% 49.20% 155.60% 99.20% 33.60% 35.60% 100.00%
P/NAPS 0.51 0.59 0.70 0.74 0.99 1.01 0.54 -0.95%
  YoY % -13.56% -15.71% -5.41% -25.25% -1.98% 87.04% -
  Horiz. % 94.44% 109.26% 129.63% 137.04% 183.33% 187.04% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 
PARTNERS & BROKERS