Highlights

[MBMR] YoY Quarter Result on 2018-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     5.28%    YoY -     113.87%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers