Highlights

[MBMR] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -77.12%    YoY -     -47.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 532,450 463,460 418,072 373,936 591,741 447,359 609,921 -2.24%
  YoY % 14.89% 10.86% 11.80% -36.81% 32.27% -26.65% -
  Horiz. % 87.30% 75.99% 68.55% 61.31% 97.02% 73.35% 100.00%
PBT 61,492 39,248 22,622 21,941 65,180 27,965 46,763 4.67%
  YoY % 56.68% 73.49% 3.10% -66.34% 133.08% -40.20% -
  Horiz. % 131.50% 83.93% 48.38% 46.92% 139.38% 59.80% 100.00%
Tax -2,838 -2,181 -1,609 -1,084 -15,191 -1,185 -5,085 -9.26%
  YoY % -30.12% -35.55% -48.43% 92.86% -1,181.94% 76.70% -
  Horiz. % 55.81% 42.89% 31.64% 21.32% 298.74% 23.30% 100.00%
NP 58,654 37,067 21,013 20,857 49,989 26,780 41,678 5.86%
  YoY % 58.24% 76.40% 0.75% -58.28% 86.67% -35.75% -
  Horiz. % 140.73% 88.94% 50.42% 50.04% 119.94% 64.25% 100.00%
NP to SH 49,655 32,815 19,425 18,397 35,140 23,421 32,751 7.18%
  YoY % 51.32% 68.93% 5.59% -47.65% 50.04% -28.49% -
  Horiz. % 151.61% 100.20% 59.31% 56.17% 107.29% 71.51% 100.00%
Tax Rate 4.62 % 5.56 % 7.11 % 4.94 % 23.31 % 4.24 % 10.87 % -13.28%
  YoY % -16.91% -21.80% 43.93% -78.81% 449.76% -60.99% -
  Horiz. % 42.50% 51.15% 65.41% 45.45% 214.44% 39.01% 100.00%
Total Cost 473,796 426,393 397,059 353,079 541,752 420,579 568,243 -2.98%
  YoY % 11.12% 7.39% 12.46% -34.83% 28.81% -25.99% -
  Horiz. % 83.38% 75.04% 69.87% 62.14% 95.34% 74.01% 100.00%
Net Worth 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
NOSH 390,887 390,887 390,845 390,594 390,901 391,001 390,823 0.00%
  YoY % 0.00% 0.01% 0.06% -0.08% -0.03% 0.05% -
  Horiz. % 100.02% 100.02% 100.01% 99.94% 100.02% 100.05% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.02 % 8.00 % 5.03 % 5.58 % 8.45 % 5.99 % 6.83 % 8.30%
  YoY % 37.75% 59.05% -9.86% -33.96% 41.07% -12.30% -
  Horiz. % 161.35% 117.13% 73.65% 81.70% 123.72% 87.70% 100.00%
ROE 3.07 % 2.25 % 1.21 % 1.17 % 2.23 % 1.61 % 2.39 % 4.26%
  YoY % 36.44% 85.95% 3.42% -47.53% 38.51% -32.64% -
  Horiz. % 128.45% 94.14% 50.63% 48.95% 93.31% 67.36% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 136.22 118.57 106.97 95.74 151.38 114.41 156.06 -2.24%
  YoY % 14.89% 10.84% 11.73% -36.76% 32.31% -26.69% -
  Horiz. % 87.29% 75.98% 68.54% 61.35% 97.00% 73.31% 100.00%
EPS 12.70 8.40 4.97 4.71 8.99 5.99 8.38 7.17%
  YoY % 51.19% 69.01% 5.52% -47.61% 50.08% -28.52% -
  Horiz. % 151.55% 100.24% 59.31% 56.21% 107.28% 71.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1400 3.7300 4.1200 4.0200 4.0400 3.7200 3.5100 2.79%
  YoY % 10.99% -9.47% 2.49% -0.50% 8.60% 5.98% -
  Horiz. % 117.95% 106.27% 117.38% 114.53% 115.10% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 136.22 118.57 106.95 95.66 151.38 114.45 156.03 -2.24%
  YoY % 14.89% 10.86% 11.80% -36.81% 32.27% -26.65% -
  Horiz. % 87.30% 75.99% 68.54% 61.31% 97.02% 73.35% 100.00%
EPS 12.70 8.40 4.97 4.71 8.99 5.99 8.38 7.17%
  YoY % 51.19% 69.01% 5.52% -47.61% 50.08% -28.52% -
  Horiz. % 151.55% 100.24% 59.31% 56.21% 107.28% 71.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1400 3.7300 4.1196 4.0170 4.0401 3.7211 3.5094 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.7600 2.4500 2.5200 2.2000 3.2900 3.2500 3.4700 -
P/RPS 2.03 2.07 2.36 2.30 2.17 2.84 2.22 -1.48%
  YoY % -1.93% -12.29% 2.61% 5.99% -23.59% 27.93% -
  Horiz. % 91.44% 93.24% 106.31% 103.60% 97.75% 127.93% 100.00%
P/EPS 21.73 29.18 50.70 46.71 36.60 54.26 41.41 -10.19%
  YoY % -25.53% -42.45% 8.54% 27.62% -32.55% 31.03% -
  Horiz. % 52.48% 70.47% 122.43% 112.80% 88.38% 131.03% 100.00%
EY 4.60 3.43 1.97 2.14 2.73 1.84 2.41 11.37%
  YoY % 34.11% 74.11% -7.94% -21.61% 48.37% -23.65% -
  Horiz. % 190.87% 142.32% 81.74% 88.80% 113.28% 76.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.66 0.61 0.55 0.81 0.87 0.99 -6.30%
  YoY % 1.52% 8.20% 10.91% -32.10% -6.90% -12.12% -
  Horiz. % 67.68% 66.67% 61.62% 55.56% 81.82% 87.88% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 - 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 -
Price 2.8000 2.3500 2.4200 2.2000 3.4500 3.1700 4.0600 -
P/RPS 2.06 1.98 2.26 2.30 2.28 2.77 2.60 -3.80%
  YoY % 4.04% -12.39% -1.74% 0.88% -17.69% 6.54% -
  Horiz. % 79.23% 76.15% 86.92% 88.46% 87.69% 106.54% 100.00%
P/EPS 22.04 27.99 48.69 46.71 38.38 52.92 48.45 -12.30%
  YoY % -21.26% -42.51% 4.24% 21.70% -27.48% 9.23% -
  Horiz. % 45.49% 57.77% 100.50% 96.41% 79.22% 109.23% 100.00%
EY 4.54 3.57 2.05 2.14 2.61 1.89 2.06 14.07%
  YoY % 27.17% 74.15% -4.21% -18.01% 38.10% -8.25% -
  Horiz. % 220.39% 173.30% 99.51% 103.88% 126.70% 91.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.63 0.59 0.55 0.85 0.85 1.16 -8.51%
  YoY % 7.94% 6.78% 7.27% -35.29% 0.00% -26.72% -
  Horiz. % 58.62% 54.31% 50.86% 47.41% 73.28% 73.28% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS