Highlights

[MBMR] YoY Quarter Result on 2013-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     13.45%    YoY -     26.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 427,100 374,413 492,174 573,604 614,287 382,017 404,816 0.90%
  YoY % 14.07% -23.93% -14.20% -6.62% 60.80% -5.63% -
  Horiz. % 105.50% 92.49% 121.58% 141.69% 151.74% 94.37% 100.00%
PBT 23,599 33,930 36,533 52,516 43,813 29,037 51,846 -12.28%
  YoY % -30.45% -7.13% -30.43% 19.86% 50.89% -43.99% -
  Horiz. % 45.52% 65.44% 70.46% 101.29% 84.51% 56.01% 100.00%
Tax -2,054 -1,390 -2,048 -5,089 -3,813 -3,514 -8,445 -20.98%
  YoY % -47.77% 32.13% 59.76% -33.46% -8.51% 58.39% -
  Horiz. % 24.32% 16.46% 24.25% 60.26% 45.15% 41.61% 100.00%
NP 21,545 32,540 34,485 47,427 40,000 25,523 43,401 -11.01%
  YoY % -33.79% -5.64% -27.29% 18.57% 56.72% -41.19% -
  Horiz. % 49.64% 74.98% 79.46% 109.28% 92.16% 58.81% 100.00%
NP to SH 18,813 29,224 31,244 37,156 29,451 21,106 38,779 -11.35%
  YoY % -35.62% -6.47% -15.91% 26.16% 39.54% -45.57% -
  Horiz. % 48.51% 75.36% 80.57% 95.81% 75.95% 54.43% 100.00%
Tax Rate 8.70 % 4.10 % 5.61 % 9.69 % 8.70 % 12.10 % 16.29 % -9.92%
  YoY % 112.20% -26.92% -42.11% 11.38% -28.10% -25.72% -
  Horiz. % 53.41% 25.17% 34.44% 59.48% 53.41% 74.28% 100.00%
Total Cost 405,555 341,873 457,689 526,177 574,287 356,494 361,415 1.94%
  YoY % 18.63% -25.30% -13.02% -8.38% 61.09% -1.36% -
  Horiz. % 112.21% 94.59% 126.64% 145.59% 158.90% 98.64% 100.00%
Net Worth 1,587,704 1,609,664 1,485,614 1,387,000 865,896 1,058,943 961,460 8.71%
  YoY % -1.36% 8.35% 7.11% 60.18% -18.23% 10.14% -
  Horiz. % 165.13% 167.42% 154.52% 144.26% 90.06% 110.14% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,731 27,348 15,638 11,721 7,895 - - -
  YoY % -57.10% 74.89% 33.42% 48.45% 0.00% 0.00% -
  Horiz. % 148.58% 346.37% 198.06% 148.45% 100.00% - -
Div Payout % 62.36 % 93.58 % 50.05 % 31.55 % 26.81 % - % - % -
  YoY % -33.36% 86.97% 58.64% 17.68% 0.00% 0.00% -
  Horiz. % 232.60% 349.05% 186.68% 117.68% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,587,704 1,609,664 1,485,614 1,387,000 865,896 1,058,943 961,460 8.71%
  YoY % -1.36% 8.35% 7.11% 60.18% -18.23% 10.14% -
  Horiz. % 165.13% 167.42% 154.52% 144.26% 90.06% 110.14% 100.00%
NOSH 391,060 390,695 390,951 390,704 263,190 242,876 240,967 8.40%
  YoY % 0.09% -0.07% 0.06% 48.45% 8.36% 0.79% -
  Horiz. % 162.29% 162.14% 162.24% 162.14% 109.22% 100.79% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.04 % 8.69 % 7.01 % 8.27 % 6.51 % 6.68 % 10.72 % -11.81%
  YoY % -42.00% 23.97% -15.24% 27.04% -2.54% -37.69% -
  Horiz. % 47.01% 81.06% 65.39% 77.15% 60.73% 62.31% 100.00%
ROE 1.18 % 1.82 % 2.10 % 2.68 % 3.40 % 1.99 % 4.03 % -18.50%
  YoY % -35.16% -13.33% -21.64% -21.18% 70.85% -50.62% -
  Horiz. % 29.28% 45.16% 52.11% 66.50% 84.37% 49.38% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.22 95.83 125.89 146.81 233.40 157.29 168.00 -6.92%
  YoY % 13.97% -23.88% -14.25% -37.10% 48.39% -6.38% -
  Horiz. % 65.01% 57.04% 74.93% 87.39% 138.93% 93.62% 100.00%
EPS 4.82 7.48 8.00 9.51 11.19 8.69 16.01 -18.12%
  YoY % -35.56% -6.50% -15.88% -15.01% 28.77% -45.72% -
  Horiz. % 30.11% 46.72% 49.97% 59.40% 69.89% 54.28% 100.00%
DPS 3.00 7.00 4.00 3.00 3.00 0.00 0.00 -
  YoY % -57.14% 75.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 233.33% 133.33% 100.00% 100.00% - -
NAPS 4.0600 4.1200 3.8000 3.5500 3.2900 4.3600 3.9900 0.29%
  YoY % -1.46% 8.42% 7.04% 7.90% -24.54% 9.27% -
  Horiz. % 101.75% 103.26% 95.24% 88.97% 82.46% 109.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.26 95.79 125.91 146.74 157.15 97.73 103.56 0.90%
  YoY % 14.06% -23.92% -14.20% -6.62% 60.80% -5.63% -
  Horiz. % 105.50% 92.50% 121.58% 141.70% 151.75% 94.37% 100.00%
EPS 4.81 7.48 7.99 9.51 7.53 5.40 9.92 -11.36%
  YoY % -35.70% -6.38% -15.98% 26.29% 39.44% -45.56% -
  Horiz. % 48.49% 75.40% 80.54% 95.87% 75.91% 54.44% 100.00%
DPS 3.00 7.00 4.00 3.00 2.02 0.00 0.00 -
  YoY % -57.14% 75.00% 33.33% 48.51% 0.00% 0.00% -
  Horiz. % 148.51% 346.53% 198.02% 148.51% 100.00% - -
NAPS 4.0618 4.1180 3.8006 3.5483 2.2152 2.7091 2.4597 8.71%
  YoY % -1.36% 8.35% 7.11% 60.18% -18.23% 10.14% -
  Horiz. % 165.13% 167.42% 154.51% 144.26% 90.06% 110.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.0100 3.4800 3.1000 3.8300 2.9900 2.4800 2.2300 -
P/RPS 1.84 3.63 2.46 2.61 1.28 1.58 1.33 5.55%
  YoY % -49.31% 47.56% -5.75% 103.91% -18.99% 18.80% -
  Horiz. % 138.35% 272.93% 184.96% 196.24% 96.24% 118.80% 100.00%
P/EPS 41.78 46.52 38.79 40.27 26.72 28.54 13.86 20.17%
  YoY % -10.19% 19.93% -3.68% 50.71% -6.38% 105.92% -
  Horiz. % 301.44% 335.64% 279.87% 290.55% 192.78% 205.92% 100.00%
EY 2.39 2.15 2.58 2.48 3.74 3.50 7.22 -16.81%
  YoY % 11.16% -16.67% 4.03% -33.69% 6.86% -51.52% -
  Horiz. % 33.10% 29.78% 35.73% 34.35% 51.80% 48.48% 100.00%
DY 1.49 2.01 1.29 0.78 1.00 0.00 0.00 -
  YoY % -25.87% 55.81% 65.38% -22.00% 0.00% 0.00% -
  Horiz. % 149.00% 201.00% 129.00% 78.00% 100.00% - -
P/NAPS 0.50 0.84 0.82 1.08 0.91 0.57 0.56 -1.87%
  YoY % -40.48% 2.44% -24.07% 18.68% 59.65% 1.79% -
  Horiz. % 89.29% 150.00% 146.43% 192.86% 162.50% 101.79% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 -
Price 2.4400 3.0900 2.8800 3.6700 3.9200 2.2800 2.4300 -
P/RPS 2.23 3.22 2.29 2.50 1.68 1.45 1.45 7.43%
  YoY % -30.75% 40.61% -8.40% 48.81% 15.86% 0.00% -
  Horiz. % 153.79% 222.07% 157.93% 172.41% 115.86% 100.00% 100.00%
P/EPS 50.72 41.31 36.04 38.59 35.03 26.24 15.10 22.35%
  YoY % 22.78% 14.62% -6.61% 10.16% 33.50% 73.77% -
  Horiz. % 335.89% 273.58% 238.68% 255.56% 231.99% 173.77% 100.00%
EY 1.97 2.42 2.77 2.59 2.85 3.81 6.62 -18.28%
  YoY % -18.60% -12.64% 6.95% -9.12% -25.20% -42.45% -
  Horiz. % 29.76% 36.56% 41.84% 39.12% 43.05% 57.55% 100.00%
DY 1.23 2.27 1.39 0.82 0.77 0.00 0.00 -
  YoY % -45.81% 63.31% 69.51% 6.49% 0.00% 0.00% -
  Horiz. % 159.74% 294.81% 180.52% 106.49% 100.00% - -
P/NAPS 0.60 0.75 0.76 1.03 1.19 0.52 0.61 -0.27%
  YoY % -20.00% -1.32% -26.21% -13.45% 128.85% -14.75% -
  Horiz. % 98.36% 122.95% 124.59% 168.85% 195.08% 85.25% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers