Highlights

[MBMR] YoY Quarter Result on 2017-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -16.84%    YoY -     -14.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 258,596 558,045 493,316 403,909 427,100 374,413 492,174 -10.16%
  YoY % -53.66% 13.12% 22.14% -5.43% 14.07% -23.93% -
  Horiz. % 52.54% 113.38% 100.23% 82.07% 86.78% 76.07% 100.00%
PBT -2,820 89,309 43,209 19,821 23,599 33,930 36,533 -
  YoY % -103.16% 106.69% 118.00% -16.01% -30.45% -7.13% -
  Horiz. % -7.72% 244.46% 118.27% 54.26% 64.60% 92.87% 100.00%
Tax -1,527 -8,228 -2,713 -1,732 -2,054 -1,390 -2,048 -4.77%
  YoY % 81.44% -203.28% -56.64% 15.68% -47.77% 32.13% -
  Horiz. % 74.56% 401.76% 132.47% 84.57% 100.29% 67.87% 100.00%
NP -4,347 81,081 40,496 18,089 21,545 32,540 34,485 -
  YoY % -105.36% 100.22% 123.87% -16.04% -33.79% -5.64% -
  Horiz. % -12.61% 235.12% 117.43% 52.45% 62.48% 94.36% 100.00%
NP to SH -5,186 74,038 34,548 16,154 18,813 29,224 31,244 -
  YoY % -107.00% 114.30% 113.87% -14.13% -35.62% -6.47% -
  Horiz. % -16.60% 236.97% 110.57% 51.70% 60.21% 93.53% 100.00%
Tax Rate - % 9.21 % 6.28 % 8.74 % 8.70 % 4.10 % 5.61 % -
  YoY % 0.00% 46.66% -28.15% 0.46% 112.20% -26.92% -
  Horiz. % 0.00% 164.17% 111.94% 155.79% 155.08% 73.08% 100.00%
Total Cost 262,943 476,964 452,820 385,820 405,555 341,873 457,689 -8.82%
  YoY % -44.87% 5.33% 17.37% -4.87% 18.63% -25.30% -
  Horiz. % 57.45% 104.21% 98.94% 84.30% 88.61% 74.70% 100.00%
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 2.70%
  YoY % 4.45% 11.78% -8.39% 2.66% -1.36% 8.35% -
  Horiz. % 117.35% 112.35% 100.51% 109.72% 106.87% 108.35% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 19,544 23,453 11,726 5,863 11,731 27,348 15,638 3.78%
  YoY % -16.67% 100.00% 100.00% -50.02% -57.10% 74.89% -
  Horiz. % 124.98% 149.98% 74.99% 37.49% 75.02% 174.89% 100.00%
Div Payout % - % 31.68 % 33.94 % 36.30 % 62.36 % 93.58 % 50.05 % -
  YoY % 0.00% -6.66% -6.50% -41.79% -33.36% 86.97% -
  Horiz. % 0.00% 63.30% 67.81% 72.53% 124.60% 186.97% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 2.70%
  YoY % 4.45% 11.78% -8.39% 2.66% -1.36% 8.35% -
  Horiz. % 117.35% 112.35% 100.51% 109.72% 106.87% 108.35% 100.00%
NOSH 390,887 390,887 390,887 390,885 391,060 390,695 390,951 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.04% 0.09% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 100.03% 99.93% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.68 % 14.53 % 8.21 % 4.48 % 5.04 % 8.69 % 7.01 % -
  YoY % -111.56% 76.98% 83.26% -11.11% -42.00% 23.97% -
  Horiz. % -23.97% 207.28% 117.12% 63.91% 71.90% 123.97% 100.00%
ROE -0.30 % 4.44 % 2.31 % 0.99 % 1.18 % 1.82 % 2.10 % -
  YoY % -106.76% 92.21% 133.33% -16.10% -35.16% -13.33% -
  Horiz. % -14.29% 211.43% 110.00% 47.14% 56.19% 86.67% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.16 142.76 126.20 103.33 109.22 95.83 125.89 -10.16%
  YoY % -53.66% 13.12% 22.13% -5.39% 13.97% -23.88% -
  Horiz. % 52.55% 113.40% 100.25% 82.08% 86.76% 76.12% 100.00%
EPS -1.33 18.94 8.84 4.13 4.82 7.48 8.00 -
  YoY % -107.02% 114.25% 114.04% -14.32% -35.56% -6.50% -
  Horiz. % -16.62% 236.75% 110.50% 51.62% 60.25% 93.50% 100.00%
DPS 5.00 6.00 3.00 1.50 3.00 7.00 4.00 3.79%
  YoY % -16.67% 100.00% 100.00% -50.00% -57.14% 75.00% -
  Horiz. % 125.00% 150.00% 75.00% 37.50% 75.00% 175.00% 100.00%
NAPS 4.4600 4.2700 3.8200 4.1700 4.0600 4.1200 3.8000 2.70%
  YoY % 4.45% 11.78% -8.39% 2.71% -1.46% 8.42% -
  Horiz. % 117.37% 112.37% 100.53% 109.74% 106.84% 108.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.16 142.76 126.20 103.33 109.26 95.79 125.91 -10.16%
  YoY % -53.66% 13.12% 22.13% -5.43% 14.06% -23.92% -
  Horiz. % 52.55% 113.38% 100.23% 82.07% 86.78% 76.08% 100.00%
EPS -1.33 18.94 8.84 4.13 4.81 7.48 7.99 -
  YoY % -107.02% 114.25% 114.04% -14.14% -35.70% -6.38% -
  Horiz. % -16.65% 237.05% 110.64% 51.69% 60.20% 93.62% 100.00%
DPS 5.00 6.00 3.00 1.50 3.00 7.00 4.00 3.79%
  YoY % -16.67% 100.00% 100.00% -50.00% -57.14% 75.00% -
  Horiz. % 125.00% 150.00% 75.00% 37.50% 75.00% 175.00% 100.00%
NAPS 4.4600 4.2700 3.8200 4.1700 4.0618 4.1180 3.8006 2.70%
  YoY % 4.45% 11.78% -8.39% 2.66% -1.36% 8.35% -
  Horiz. % 117.35% 112.35% 100.51% 109.72% 106.87% 108.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.2400 2.9000 2.3800 2.2500 2.0100 3.4800 3.1000 -
P/RPS 4.90 2.03 1.89 2.18 1.84 3.63 2.46 12.16%
  YoY % 141.38% 7.41% -13.30% 18.48% -49.31% 47.56% -
  Horiz. % 199.19% 82.52% 76.83% 88.62% 74.80% 147.56% 100.00%
P/EPS -244.21 15.31 26.93 54.44 41.78 46.52 38.79 -
  YoY % -1,695.10% -43.15% -50.53% 30.30% -10.19% 19.93% -
  Horiz. % -629.57% 39.47% 69.43% 140.35% 107.71% 119.93% 100.00%
EY -0.41 6.53 3.71 1.84 2.39 2.15 2.58 -
  YoY % -106.28% 76.01% 101.63% -23.01% 11.16% -16.67% -
  Horiz. % -15.89% 253.10% 143.80% 71.32% 92.64% 83.33% 100.00%
DY 1.54 2.07 1.26 0.67 1.49 2.01 1.29 2.99%
  YoY % -25.60% 64.29% 88.06% -55.03% -25.87% 55.81% -
  Horiz. % 119.38% 160.47% 97.67% 51.94% 115.50% 155.81% 100.00%
P/NAPS 0.73 0.68 0.62 0.54 0.50 0.84 0.82 -1.92%
  YoY % 7.35% 9.68% 14.81% 8.00% -40.48% 2.44% -
  Horiz. % 89.02% 82.93% 75.61% 65.85% 60.98% 102.44% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 -
Price 3.1600 3.6700 2.3200 2.1800 2.4400 3.0900 2.8800 -
P/RPS 4.78 2.57 1.84 2.11 2.23 3.22 2.29 13.04%
  YoY % 85.99% 39.67% -12.80% -5.38% -30.75% 40.61% -
  Horiz. % 208.73% 112.23% 80.35% 92.14% 97.38% 140.61% 100.00%
P/EPS -238.18 19.38 26.25 52.75 50.72 41.31 36.04 -
  YoY % -1,329.00% -26.17% -50.24% 4.00% 22.78% 14.62% -
  Horiz. % -660.88% 53.77% 72.84% 146.37% 140.73% 114.62% 100.00%
EY -0.42 5.16 3.81 1.90 1.97 2.42 2.77 -
  YoY % -108.14% 35.43% 100.53% -3.55% -18.60% -12.64% -
  Horiz. % -15.16% 186.28% 137.55% 68.59% 71.12% 87.36% 100.00%
DY 1.58 1.63 1.29 0.69 1.23 2.27 1.39 2.16%
  YoY % -3.07% 26.36% 86.96% -43.90% -45.81% 63.31% -
  Horiz. % 113.67% 117.27% 92.81% 49.64% 88.49% 163.31% 100.00%
P/NAPS 0.71 0.86 0.61 0.52 0.60 0.75 0.76 -1.13%
  YoY % -17.44% 40.98% 17.31% -13.33% -20.00% -1.32% -
  Horiz. % 93.42% 113.16% 80.26% 68.42% 78.95% 98.68% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS