Highlights

[MBMR] YoY Quarter Result on 2016-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     2.26%    YoY -     -35.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 558,045 493,316 403,909 427,100 374,413 492,174 573,604 -0.46%
  YoY % 13.12% 22.14% -5.43% 14.07% -23.93% -14.20% -
  Horiz. % 97.29% 86.00% 70.42% 74.46% 65.27% 85.80% 100.00%
PBT 89,309 43,209 19,821 23,599 33,930 36,533 52,516 9.25%
  YoY % 106.69% 118.00% -16.01% -30.45% -7.13% -30.43% -
  Horiz. % 170.06% 82.28% 37.74% 44.94% 64.61% 69.57% 100.00%
Tax -8,228 -2,713 -1,732 -2,054 -1,390 -2,048 -5,089 8.33%
  YoY % -203.28% -56.64% 15.68% -47.77% 32.13% 59.76% -
  Horiz. % 161.68% 53.31% 34.03% 40.36% 27.31% 40.24% 100.00%
NP 81,081 40,496 18,089 21,545 32,540 34,485 47,427 9.34%
  YoY % 100.22% 123.87% -16.04% -33.79% -5.64% -27.29% -
  Horiz. % 170.96% 85.39% 38.14% 45.43% 68.61% 72.71% 100.00%
NP to SH 74,038 34,548 16,154 18,813 29,224 31,244 37,156 12.17%
  YoY % 114.30% 113.87% -14.13% -35.62% -6.47% -15.91% -
  Horiz. % 199.26% 92.98% 43.48% 50.63% 78.65% 84.09% 100.00%
Tax Rate 9.21 % 6.28 % 8.74 % 8.70 % 4.10 % 5.61 % 9.69 % -0.84%
  YoY % 46.66% -28.15% 0.46% 112.20% -26.92% -42.11% -
  Horiz. % 95.05% 64.81% 90.20% 89.78% 42.31% 57.89% 100.00%
Total Cost 476,964 452,820 385,820 405,555 341,873 457,689 526,177 -1.62%
  YoY % 5.33% 17.37% -4.87% 18.63% -25.30% -13.02% -
  Horiz. % 90.65% 86.06% 73.33% 77.08% 64.97% 86.98% 100.00%
Net Worth 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 1,387,000 3.13%
  YoY % 11.78% -8.39% 2.66% -1.36% 8.35% 7.11% -
  Horiz. % 120.34% 107.66% 117.52% 114.47% 116.05% 107.11% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 23,453 11,726 5,863 11,731 27,348 15,638 11,721 12.25%
  YoY % 100.00% 100.00% -50.02% -57.10% 74.89% 33.42% -
  Horiz. % 200.09% 100.05% 50.02% 100.09% 233.33% 133.42% 100.00%
Div Payout % 31.68 % 33.94 % 36.30 % 62.36 % 93.58 % 50.05 % 31.55 % 0.07%
  YoY % -6.66% -6.50% -41.79% -33.36% 86.97% 58.64% -
  Horiz. % 100.41% 107.58% 115.06% 197.65% 296.61% 158.64% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 1,387,000 3.13%
  YoY % 11.78% -8.39% 2.66% -1.36% 8.35% 7.11% -
  Horiz. % 120.34% 107.66% 117.52% 114.47% 116.05% 107.11% 100.00%
NOSH 390,887 390,887 390,885 391,060 390,695 390,951 390,704 0.01%
  YoY % 0.00% 0.00% -0.04% 0.09% -0.07% 0.06% -
  Horiz. % 100.05% 100.05% 100.05% 100.09% 100.00% 100.06% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 14.53 % 8.21 % 4.48 % 5.04 % 8.69 % 7.01 % 8.27 % 9.84%
  YoY % 76.98% 83.26% -11.11% -42.00% 23.97% -15.24% -
  Horiz. % 175.70% 99.27% 54.17% 60.94% 105.08% 84.76% 100.00%
ROE 4.44 % 2.31 % 0.99 % 1.18 % 1.82 % 2.10 % 2.68 % 8.77%
  YoY % 92.21% 133.33% -16.10% -35.16% -13.33% -21.64% -
  Horiz. % 165.67% 86.19% 36.94% 44.03% 67.91% 78.36% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 142.76 126.20 103.33 109.22 95.83 125.89 146.81 -0.46%
  YoY % 13.12% 22.13% -5.39% 13.97% -23.88% -14.25% -
  Horiz. % 97.24% 85.96% 70.38% 74.40% 65.27% 85.75% 100.00%
EPS 18.94 8.84 4.13 4.82 7.48 8.00 9.51 12.16%
  YoY % 114.25% 114.04% -14.32% -35.56% -6.50% -15.88% -
  Horiz. % 199.16% 92.95% 43.43% 50.68% 78.65% 84.12% 100.00%
DPS 6.00 3.00 1.50 3.00 7.00 4.00 3.00 12.24%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.00% 33.33% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 233.33% 133.33% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0600 4.1200 3.8000 3.5500 3.12%
  YoY % 11.78% -8.39% 2.71% -1.46% 8.42% 7.04% -
  Horiz. % 120.28% 107.61% 117.46% 114.37% 116.06% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 142.76 126.20 103.33 109.26 95.79 125.91 146.74 -0.46%
  YoY % 13.12% 22.13% -5.43% 14.06% -23.92% -14.20% -
  Horiz. % 97.29% 86.00% 70.42% 74.46% 65.28% 85.80% 100.00%
EPS 18.94 8.84 4.13 4.81 7.48 7.99 9.51 12.16%
  YoY % 114.25% 114.04% -14.14% -35.70% -6.38% -15.98% -
  Horiz. % 199.16% 92.95% 43.43% 50.58% 78.65% 84.02% 100.00%
DPS 6.00 3.00 1.50 3.00 7.00 4.00 3.00 12.24%
  YoY % 100.00% 100.00% -50.00% -57.14% 75.00% 33.33% -
  Horiz. % 200.00% 100.00% 50.00% 100.00% 233.33% 133.33% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0618 4.1180 3.8006 3.5483 3.13%
  YoY % 11.78% -8.39% 2.66% -1.36% 8.35% 7.11% -
  Horiz. % 120.34% 107.66% 117.52% 114.47% 116.06% 107.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.9000 2.3800 2.2500 2.0100 3.4800 3.1000 3.8300 -
P/RPS 2.03 1.89 2.18 1.84 3.63 2.46 2.61 -4.10%
  YoY % 7.41% -13.30% 18.48% -49.31% 47.56% -5.75% -
  Horiz. % 77.78% 72.41% 83.52% 70.50% 139.08% 94.25% 100.00%
P/EPS 15.31 26.93 54.44 41.78 46.52 38.79 40.27 -14.88%
  YoY % -43.15% -50.53% 30.30% -10.19% 19.93% -3.68% -
  Horiz. % 38.02% 66.87% 135.19% 103.75% 115.52% 96.32% 100.00%
EY 6.53 3.71 1.84 2.39 2.15 2.58 2.48 17.50%
  YoY % 76.01% 101.63% -23.01% 11.16% -16.67% 4.03% -
  Horiz. % 263.31% 149.60% 74.19% 96.37% 86.69% 104.03% 100.00%
DY 2.07 1.26 0.67 1.49 2.01 1.29 0.78 17.66%
  YoY % 64.29% 88.06% -55.03% -25.87% 55.81% 65.38% -
  Horiz. % 265.38% 161.54% 85.90% 191.03% 257.69% 165.38% 100.00%
P/NAPS 0.68 0.62 0.54 0.50 0.84 0.82 1.08 -7.42%
  YoY % 9.68% 14.81% 8.00% -40.48% 2.44% -24.07% -
  Horiz. % 62.96% 57.41% 50.00% 46.30% 77.78% 75.93% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 22/08/13 -
Price 3.6700 2.3200 2.1800 2.4400 3.0900 2.8800 3.6700 -
P/RPS 2.57 1.84 2.11 2.23 3.22 2.29 2.50 0.46%
  YoY % 39.67% -12.80% -5.38% -30.75% 40.61% -8.40% -
  Horiz. % 102.80% 73.60% 84.40% 89.20% 128.80% 91.60% 100.00%
P/EPS 19.38 26.25 52.75 50.72 41.31 36.04 38.59 -10.84%
  YoY % -26.17% -50.24% 4.00% 22.78% 14.62% -6.61% -
  Horiz. % 50.22% 68.02% 136.69% 131.43% 107.05% 93.39% 100.00%
EY 5.16 3.81 1.90 1.97 2.42 2.77 2.59 12.17%
  YoY % 35.43% 100.53% -3.55% -18.60% -12.64% 6.95% -
  Horiz. % 199.23% 147.10% 73.36% 76.06% 93.44% 106.95% 100.00%
DY 1.63 1.29 0.69 1.23 2.27 1.39 0.82 12.13%
  YoY % 26.36% 86.96% -43.90% -45.81% 63.31% 69.51% -
  Horiz. % 198.78% 157.32% 84.15% 150.00% 276.83% 169.51% 100.00%
P/NAPS 0.86 0.61 0.52 0.60 0.75 0.76 1.03 -2.96%
  YoY % 40.98% 17.31% -13.33% -20.00% -1.32% -26.21% -
  Horiz. % 83.50% 59.22% 50.49% 58.25% 72.82% 73.79% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers