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 - 390,887
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 POSTS

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

TOP ARTICLES

1. 是什么让失去了乔布斯的苹果创造了无数个“第一”【百股经#101】 - 百股經 Good Articles to Share
2. China developers seek steps to ease sector’s troubles: CBN Good Articles to Share
3. Congo to audit forest concessions, suspend 'questionable contracts' Good Articles to Share
4. Shanghai vows steps to become driver of high-quality growth Good Articles to Share
5. Lebanon's PM says government is keen not to interfere in any file related to the judiciary - statement Good Articles to Share
6. Lebanon's judicial council will meet with Beirut blast probe judge on Tuesday - LBCI TV on Twitter Good Articles to Share
7. Gleaming new train arrives in Laos ahead of railway opening Good Articles to Share
8. Iran's navy thwarts pirate attack on Iranian tanker -report Good Articles to Share
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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS