Highlights

[MBMR] YoY Quarter Result on 2014-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -16.76%    YoY -     -25.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 466,805 431,942 411,184 423,086 549,339 584,951 421,481 1.72%
  YoY % 8.07% 5.05% -2.81% -22.98% -6.09% 38.78% -
  Horiz. % 110.75% 102.48% 97.56% 100.38% 130.34% 138.78% 100.00%
PBT 11,678 26,084 12,454 27,924 49,921 50,407 43,622 -19.70%
  YoY % -55.23% 109.44% -55.40% -44.06% -0.96% 15.55% -
  Horiz. % 26.77% 59.80% 28.55% 64.01% 114.44% 115.55% 100.00%
Tax -2,528 -2,004 -1,168 263 -4,196 -4,924 -4,253 -8.30%
  YoY % -26.15% -71.58% -544.11% 106.27% 14.78% -15.78% -
  Horiz. % 59.44% 47.12% 27.46% -6.18% 98.66% 115.78% 100.00%
NP 9,150 24,080 11,286 28,187 45,725 45,483 39,369 -21.57%
  YoY % -62.00% 113.36% -59.96% -38.36% 0.53% 15.53% -
  Horiz. % 23.24% 61.16% 28.67% 71.60% 116.14% 115.53% 100.00%
NP to SH 7,334 21,298 8,623 26,007 35,124 35,468 35,320 -23.03%
  YoY % -65.56% 146.99% -66.84% -25.96% -0.97% 0.42% -
  Horiz. % 20.76% 60.30% 24.41% 73.63% 99.45% 100.42% 100.00%
Tax Rate 21.65 % 7.68 % 9.38 % -0.94 % 8.41 % 9.77 % 9.75 % 14.21%
  YoY % 181.90% -18.12% 1,097.87% -111.18% -13.92% 0.21% -
  Horiz. % 222.05% 78.77% 96.21% -9.64% 86.26% 100.21% 100.00%
Total Cost 457,655 407,862 399,898 394,899 503,614 539,468 382,112 3.05%
  YoY % 12.21% 1.99% 1.27% -21.59% -6.65% 41.18% -
  Horiz. % 119.77% 106.74% 104.65% 103.35% 131.80% 141.18% 100.00%
Net Worth 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 1,026,060 1,077,806 7.13%
  YoY % 1.98% 0.65% 6.04% 6.17% 37.46% -4.80% -
  Horiz. % 151.23% 148.29% 147.34% 138.94% 130.86% 95.20% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 11,723 27,312 15,639 - 9,188 14,564 -
  YoY % 0.00% -57.08% 74.63% 0.00% 0.00% -36.91% -
  Horiz. % 0.00% 80.49% 187.52% 107.38% 0.00% 63.09% 100.00%
Div Payout % - % 55.05 % 316.74 % 60.14 % - % 25.91 % 41.24 % -
  YoY % 0.00% -82.62% 426.67% 0.00% 0.00% -37.17% -
  Horiz. % 0.00% 133.49% 768.04% 145.83% 0.00% 62.83% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 1,026,060 1,077,806 7.13%
  YoY % 1.98% 0.65% 6.04% 6.17% 37.46% -4.80% -
  Horiz. % 151.23% 148.29% 147.34% 138.94% 130.86% 95.20% 100.00%
NOSH 390,885 390,789 390,180 390,996 390,700 306,286 242,749 8.26%
  YoY % 0.02% 0.16% -0.21% 0.08% 27.56% 26.17% -
  Horiz. % 161.02% 160.98% 160.73% 161.07% 160.95% 126.17% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.96 % 5.57 % 2.74 % 6.66 % 8.32 % 7.78 % 9.34 % -22.89%
  YoY % -64.81% 103.28% -58.86% -19.95% 6.94% -16.70% -
  Horiz. % 20.99% 59.64% 29.34% 71.31% 89.08% 83.30% 100.00%
ROE 0.45 % 1.33 % 0.54 % 1.74 % 2.49 % 3.46 % 3.28 % -28.16%
  YoY % -66.17% 146.30% -68.97% -30.12% -28.03% 5.49% -
  Horiz. % 13.72% 40.55% 16.46% 53.05% 75.91% 105.49% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.42 110.53 105.38 108.21 140.60 190.98 173.63 -6.04%
  YoY % 8.04% 4.89% -2.62% -23.04% -26.38% 9.99% -
  Horiz. % 68.78% 63.66% 60.69% 62.32% 80.98% 109.99% 100.00%
EPS 1.88 5.45 2.21 6.66 8.99 11.58 14.55 -28.88%
  YoY % -65.50% 146.61% -66.82% -25.92% -22.37% -20.41% -
  Horiz. % 12.92% 37.46% 15.19% 45.77% 61.79% 79.59% 100.00%
DPS 0.00 3.00 7.00 4.00 0.00 3.00 6.00 -
  YoY % 0.00% -57.14% 75.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 50.00% 116.67% 66.67% 0.00% 50.00% 100.00%
NAPS 4.1700 4.0900 4.0700 3.8300 3.6100 3.3500 4.4400 -1.04%
  YoY % 1.96% 0.49% 6.27% 6.09% 7.76% -24.55% -
  Horiz. % 93.92% 92.12% 91.67% 86.26% 81.31% 75.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.42 110.50 105.19 108.24 140.54 149.65 107.83 1.71%
  YoY % 8.07% 5.05% -2.82% -22.98% -6.09% 38.78% -
  Horiz. % 110.75% 102.48% 97.55% 100.38% 130.33% 138.78% 100.00%
EPS 1.88 5.45 2.21 6.65 8.99 9.07 9.04 -23.01%
  YoY % -65.50% 146.61% -66.77% -26.03% -0.88% 0.33% -
  Horiz. % 20.80% 60.29% 24.45% 73.56% 99.45% 100.33% 100.00%
DPS 0.00 3.00 6.99 4.00 0.00 2.35 3.73 -
  YoY % 0.00% -57.08% 74.75% 0.00% 0.00% -37.00% -
  Horiz. % 0.00% 80.43% 187.40% 107.24% 0.00% 63.00% 100.00%
NAPS 4.1700 4.0890 4.0626 3.8311 3.6083 2.6249 2.7573 7.13%
  YoY % 1.98% 0.65% 6.04% 6.17% 37.46% -4.80% -
  Horiz. % 151.23% 148.30% 147.34% 138.94% 130.86% 95.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.0400 2.5000 2.8900 2.8500 3.6000 3.3600 2.2900 -
P/RPS 1.71 2.26 2.74 2.63 2.56 1.76 1.32 4.40%
  YoY % -24.34% -17.52% 4.18% 2.73% 45.45% 33.33% -
  Horiz. % 129.55% 171.21% 207.58% 199.24% 193.94% 133.33% 100.00%
P/EPS 108.73 45.87 130.77 42.85 40.04 29.02 15.74 37.96%
  YoY % 137.04% -64.92% 205.18% 7.02% 37.97% 84.37% -
  Horiz. % 690.79% 291.42% 830.81% 272.24% 254.38% 184.37% 100.00%
EY 0.92 2.18 0.76 2.33 2.50 3.45 6.35 -27.51%
  YoY % -57.80% 186.84% -67.38% -6.80% -27.54% -45.67% -
  Horiz. % 14.49% 34.33% 11.97% 36.69% 39.37% 54.33% 100.00%
DY 0.00 1.20 2.42 1.40 0.00 0.89 2.62 -
  YoY % 0.00% -50.41% 72.86% 0.00% 0.00% -66.03% -
  Horiz. % 0.00% 45.80% 92.37% 53.44% 0.00% 33.97% 100.00%
P/NAPS 0.49 0.61 0.71 0.74 1.00 1.00 0.52 -0.98%
  YoY % -19.67% -14.08% -4.05% -26.00% 0.00% 92.31% -
  Horiz. % 94.23% 117.31% 136.54% 142.31% 192.31% 192.31% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 -
Price 2.1200 2.4300 2.8300 2.8200 3.5800 3.3800 2.4000 -
P/RPS 1.78 2.20 2.69 2.61 2.55 1.77 1.38 4.33%
  YoY % -19.09% -18.22% 3.07% 2.35% 44.07% 28.26% -
  Horiz. % 128.99% 159.42% 194.93% 189.13% 184.78% 128.26% 100.00%
P/EPS 112.99 44.59 128.05 42.40 39.82 29.19 16.49 37.78%
  YoY % 153.40% -65.18% 202.00% 6.48% 36.42% 77.02% -
  Horiz. % 685.20% 270.41% 776.53% 257.13% 241.48% 177.02% 100.00%
EY 0.89 2.24 0.78 2.36 2.51 3.43 6.06 -27.34%
  YoY % -60.27% 187.18% -66.95% -5.98% -26.82% -43.40% -
  Horiz. % 14.69% 36.96% 12.87% 38.94% 41.42% 56.60% 100.00%
DY 0.00 1.23 2.47 1.42 0.00 0.89 2.50 -
  YoY % 0.00% -50.20% 73.94% 0.00% 0.00% -64.40% -
  Horiz. % 0.00% 49.20% 98.80% 56.80% 0.00% 35.60% 100.00%
P/NAPS 0.51 0.59 0.70 0.74 0.99 1.01 0.54 -0.95%
  YoY % -13.56% -15.71% -5.41% -25.25% -1.98% 87.04% -
  Horiz. % 94.44% 109.26% 129.63% 137.04% 183.33% 187.04% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers