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
30/09/16 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.
 


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
 
 

440  306  652  1117 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.18-0.01 
 EURO 1.10-0.11 
 VSOLAR 0.02+0.005 
 FINTEC 0.035+0.005 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.21+0.02 
 EDARAN 1.18+0.275 
 KNM 0.19-0.015 
 FOCUS 0.04+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS