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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers