Highlights

[MBMR] YoY Quarter Result on 2013-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -5.47%    YoY -     -0.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 431,942 411,184 423,086 549,339 584,951 421,481 388,704 1.77%
  YoY % 5.05% -2.81% -22.98% -6.09% 38.78% 8.43% -
  Horiz. % 111.12% 105.78% 108.85% 141.33% 150.49% 108.43% 100.00%
PBT 26,084 12,454 27,924 49,921 50,407 43,622 42,324 -7.74%
  YoY % 109.44% -55.40% -44.06% -0.96% 15.55% 3.07% -
  Horiz. % 61.63% 29.43% 65.98% 117.95% 119.10% 103.07% 100.00%
Tax -2,004 -1,168 263 -4,196 -4,924 -4,253 -3,403 -8.44%
  YoY % -71.58% -544.11% 106.27% 14.78% -15.78% -24.98% -
  Horiz. % 58.89% 34.32% -7.73% 123.30% 144.70% 124.98% 100.00%
NP 24,080 11,286 28,187 45,725 45,483 39,369 38,921 -7.68%
  YoY % 113.36% -59.96% -38.36% 0.53% 15.53% 1.15% -
  Horiz. % 61.87% 29.00% 72.42% 117.48% 116.86% 101.15% 100.00%
NP to SH 21,298 8,623 26,007 35,124 35,468 35,320 34,300 -7.63%
  YoY % 146.99% -66.84% -25.96% -0.97% 0.42% 2.97% -
  Horiz. % 62.09% 25.14% 75.82% 102.40% 103.41% 102.97% 100.00%
Tax Rate 7.68 % 9.38 % -0.94 % 8.41 % 9.77 % 9.75 % 8.04 % -0.76%
  YoY % -18.12% 1,097.87% -111.18% -13.92% 0.21% 21.27% -
  Horiz. % 95.52% 116.67% -11.69% 104.60% 121.52% 121.27% 100.00%
Total Cost 407,862 399,898 394,899 503,614 539,468 382,112 349,783 2.59%
  YoY % 1.99% 1.27% -21.59% -6.65% 41.18% 9.24% -
  Horiz. % 116.60% 114.33% 112.90% 143.98% 154.23% 109.24% 100.00%
Net Worth 1,598,327 1,588,036 1,497,518 1,410,429 1,026,060 1,077,806 985,164 8.39%
  YoY % 0.65% 6.04% 6.17% 37.46% -4.80% 9.40% -
  Horiz. % 162.24% 161.20% 152.01% 143.17% 104.15% 109.40% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,723 27,312 15,639 - 9,188 14,564 12,073 -0.49%
  YoY % -57.08% 74.63% 0.00% 0.00% -36.91% 20.64% -
  Horiz. % 97.11% 226.23% 129.54% 0.00% 76.11% 120.64% 100.00%
Div Payout % 55.05 % 316.74 % 60.14 % - % 25.91 % 41.24 % 35.20 % 7.73%
  YoY % -82.62% 426.67% 0.00% 0.00% -37.17% 17.16% -
  Horiz. % 156.39% 899.83% 170.85% 0.00% 73.61% 117.16% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,598,327 1,588,036 1,497,518 1,410,429 1,026,060 1,077,806 985,164 8.39%
  YoY % 0.65% 6.04% 6.17% 37.46% -4.80% 9.40% -
  Horiz. % 162.24% 161.20% 152.01% 143.17% 104.15% 109.40% 100.00%
NOSH 390,789 390,180 390,996 390,700 306,286 242,749 241,461 8.35%
  YoY % 0.16% -0.21% 0.08% 27.56% 26.17% 0.53% -
  Horiz. % 161.84% 161.59% 161.93% 161.81% 126.85% 100.53% 100.00%
Ratio Analysis
30/05/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.57 % 2.74 % 6.66 % 8.32 % 7.78 % 9.34 % 10.01 % -9.30%
  YoY % 103.28% -58.86% -19.95% 6.94% -16.70% -6.69% -
  Horiz. % 55.64% 27.37% 66.53% 83.12% 77.72% 93.31% 100.00%
ROE 1.33 % 0.54 % 1.74 % 2.49 % 3.46 % 3.28 % 3.48 % -14.80%
  YoY % 146.30% -68.97% -30.12% -28.03% 5.49% -5.75% -
  Horiz. % 38.22% 15.52% 50.00% 71.55% 99.43% 94.25% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.53 105.38 108.21 140.60 190.98 173.63 160.98 -6.07%
  YoY % 4.89% -2.62% -23.04% -26.38% 9.99% 7.86% -
  Horiz. % 68.66% 65.46% 67.22% 87.34% 118.64% 107.86% 100.00%
EPS 5.45 2.21 6.66 8.99 11.58 14.55 14.16 -14.70%
  YoY % 146.61% -66.82% -25.92% -22.37% -20.41% 2.75% -
  Horiz. % 38.49% 15.61% 47.03% 63.49% 81.78% 102.75% 100.00%
DPS 3.00 7.00 4.00 0.00 3.00 6.00 5.00 -8.15%
  YoY % -57.14% 75.00% 0.00% 0.00% -50.00% 20.00% -
  Horiz. % 60.00% 140.00% 80.00% 0.00% 60.00% 120.00% 100.00%
NAPS 4.0900 4.0700 3.8300 3.6100 3.3500 4.4400 4.0800 0.04%
  YoY % 0.49% 6.27% 6.09% 7.76% -24.55% 8.82% -
  Horiz. % 100.25% 99.75% 93.87% 88.48% 82.11% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.50 105.19 108.24 140.54 149.65 107.83 99.44 1.77%
  YoY % 5.05% -2.82% -22.98% -6.09% 38.78% 8.44% -
  Horiz. % 111.12% 105.78% 108.85% 141.33% 150.49% 108.44% 100.00%
EPS 5.45 2.21 6.65 8.99 9.07 9.04 8.77 -7.62%
  YoY % 146.61% -66.77% -26.03% -0.88% 0.33% 3.08% -
  Horiz. % 62.14% 25.20% 75.83% 102.51% 103.42% 103.08% 100.00%
DPS 3.00 6.99 4.00 0.00 2.35 3.73 3.09 -0.49%
  YoY % -57.08% 74.75% 0.00% 0.00% -37.00% 20.71% -
  Horiz. % 97.09% 226.21% 129.45% 0.00% 76.05% 120.71% 100.00%
NAPS 4.0890 4.0626 3.8311 3.6083 2.6249 2.7573 2.5203 8.39%
  YoY % 0.65% 6.04% 6.17% 37.46% -4.80% 9.40% -
  Horiz. % 162.24% 161.20% 152.01% 143.17% 104.15% 109.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.5000 2.8900 2.8500 3.6000 3.3600 2.2900 2.4400 -
P/RPS 2.26 2.74 2.63 2.56 1.76 1.32 1.52 6.83%
  YoY % -17.52% 4.18% 2.73% 45.45% 33.33% -13.16% -
  Horiz. % 148.68% 180.26% 173.03% 168.42% 115.79% 86.84% 100.00%
P/EPS 45.87 130.77 42.85 40.04 29.02 15.74 17.18 17.77%
  YoY % -64.92% 205.18% 7.02% 37.97% 84.37% -8.38% -
  Horiz. % 267.00% 761.18% 249.42% 233.06% 168.92% 91.62% 100.00%
EY 2.18 0.76 2.33 2.50 3.45 6.35 5.82 -15.08%
  YoY % 186.84% -67.38% -6.80% -27.54% -45.67% 9.11% -
  Horiz. % 37.46% 13.06% 40.03% 42.96% 59.28% 109.11% 100.00%
DY 1.20 2.42 1.40 0.00 0.89 2.62 2.05 -8.53%
  YoY % -50.41% 72.86% 0.00% 0.00% -66.03% 27.80% -
  Horiz. % 58.54% 118.05% 68.29% 0.00% 43.41% 127.80% 100.00%
P/NAPS 0.61 0.71 0.74 1.00 1.00 0.52 0.60 0.28%
  YoY % -14.08% -4.05% -26.00% 0.00% 92.31% -13.33% -
  Horiz. % 101.67% 118.33% 123.33% 166.67% 166.67% 86.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 -
Price 2.4300 2.8300 2.8200 3.5800 3.3800 2.4000 2.3200 -
P/RPS 2.20 2.69 2.61 2.55 1.77 1.38 1.44 7.31%
  YoY % -18.22% 3.07% 2.35% 44.07% 28.26% -4.17% -
  Horiz. % 152.78% 186.81% 181.25% 177.08% 122.92% 95.83% 100.00%
P/EPS 44.59 128.05 42.40 39.82 29.19 16.49 16.33 18.21%
  YoY % -65.18% 202.00% 6.48% 36.42% 77.02% 0.98% -
  Horiz. % 273.06% 784.14% 259.64% 243.85% 178.75% 100.98% 100.00%
EY 2.24 0.78 2.36 2.51 3.43 6.06 6.12 -15.41%
  YoY % 187.18% -66.95% -5.98% -26.82% -43.40% -0.98% -
  Horiz. % 36.60% 12.75% 38.56% 41.01% 56.05% 99.02% 100.00%
DY 1.23 2.47 1.42 0.00 0.89 2.50 2.16 -8.95%
  YoY % -50.20% 73.94% 0.00% 0.00% -64.40% 15.74% -
  Horiz. % 56.94% 114.35% 65.74% 0.00% 41.20% 115.74% 100.00%
P/NAPS 0.59 0.70 0.74 0.99 1.01 0.54 0.57 0.58%
  YoY % -15.71% -5.41% -25.25% -1.98% 87.04% -5.26% -
  Horiz. % 103.51% 122.81% 129.82% 173.68% 177.19% 94.74% 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.
 


 

315  329  573  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.01-0.01 
 TIGER 0.125+0.005 
 TDM 0.32+0.035 
 EDUSPEC 0.03+0.005 
 RSAWIT 0.345+0.06 
 SERBADK-WA 0.485+0.18 
 DGB 0.130.00 
 WCEHB 0.34+0.01 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers