Highlights

[MBMR] YoY Quarter Result on 2015-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -70.49%    YoY -     -66.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 472,475 466,805 431,942 411,184 423,086 549,339 584,951 -3.49%
  YoY % 1.21% 8.07% 5.05% -2.81% -22.98% -6.09% -
  Horiz. % 80.77% 79.80% 73.84% 70.29% 72.33% 93.91% 100.00%
PBT 45,127 11,678 26,084 12,454 27,924 49,921 50,407 -1.83%
  YoY % 286.43% -55.23% 109.44% -55.40% -44.06% -0.96% -
  Horiz. % 89.53% 23.17% 51.75% 24.71% 55.40% 99.04% 100.00%
Tax -2,159 -2,528 -2,004 -1,168 263 -4,196 -4,924 -12.83%
  YoY % 14.60% -26.15% -71.58% -544.11% 106.27% 14.78% -
  Horiz. % 43.85% 51.34% 40.70% 23.72% -5.34% 85.22% 100.00%
NP 42,968 9,150 24,080 11,286 28,187 45,725 45,483 -0.94%
  YoY % 369.60% -62.00% 113.36% -59.96% -38.36% 0.53% -
  Horiz. % 94.47% 20.12% 52.94% 24.81% 61.97% 100.53% 100.00%
NP to SH 38,105 7,334 21,298 8,623 26,007 35,124 35,468 1.20%
  YoY % 419.57% -65.56% 146.99% -66.84% -25.96% -0.97% -
  Horiz. % 107.43% 20.68% 60.05% 24.31% 73.33% 99.03% 100.00%
Tax Rate 4.78 % 21.65 % 7.68 % 9.38 % -0.94 % 8.41 % 9.77 % -11.23%
  YoY % -77.92% 181.90% -18.12% 1,097.87% -111.18% -13.92% -
  Horiz. % 48.93% 221.60% 78.61% 96.01% -9.62% 86.08% 100.00%
Total Cost 429,507 457,655 407,862 399,898 394,899 503,614 539,468 -3.73%
  YoY % -6.15% 12.21% 1.99% 1.27% -21.59% -6.65% -
  Horiz. % 79.62% 84.83% 75.60% 74.13% 73.20% 93.35% 100.00%
Net Worth 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 1,026,060 6.73%
  YoY % -6.95% 1.98% 0.65% 6.04% 6.17% 37.46% -
  Horiz. % 147.81% 158.86% 155.77% 154.77% 145.95% 137.46% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 11,723 27,312 15,639 - 9,188 -
  YoY % 0.00% 0.00% -57.08% 74.63% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.59% 297.25% 170.21% 0.00% 100.00%
Div Payout % - % - % 55.05 % 316.74 % 60.14 % - % 25.91 % -
  YoY % 0.00% 0.00% -82.62% 426.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 212.47% 1,222.46% 232.11% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 1,026,060 6.73%
  YoY % -6.95% 1.98% 0.65% 6.04% 6.17% 37.46% -
  Horiz. % 147.81% 158.86% 155.77% 154.77% 145.95% 137.46% 100.00%
NOSH 390,887 390,885 390,789 390,180 390,996 390,700 306,286 4.15%
  YoY % 0.00% 0.02% 0.16% -0.21% 0.08% 27.56% -
  Horiz. % 127.62% 127.62% 127.59% 127.39% 127.66% 127.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.09 % 1.96 % 5.57 % 2.74 % 6.66 % 8.32 % 7.78 % 2.63%
  YoY % 363.78% -64.81% 103.28% -58.86% -19.95% 6.94% -
  Horiz. % 116.84% 25.19% 71.59% 35.22% 85.60% 106.94% 100.00%
ROE 2.51 % 0.45 % 1.33 % 0.54 % 1.74 % 2.49 % 3.46 % -5.21%
  YoY % 457.78% -66.17% 146.30% -68.97% -30.12% -28.03% -
  Horiz. % 72.54% 13.01% 38.44% 15.61% 50.29% 71.97% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 120.87 119.42 110.53 105.38 108.21 140.60 190.98 -7.34%
  YoY % 1.21% 8.04% 4.89% -2.62% -23.04% -26.38% -
  Horiz. % 63.29% 62.53% 57.88% 55.18% 56.66% 73.62% 100.00%
EPS 9.75 1.88 5.45 2.21 6.66 8.99 11.58 -2.82%
  YoY % 418.62% -65.50% 146.61% -66.82% -25.92% -22.37% -
  Horiz. % 84.20% 16.23% 47.06% 19.08% 57.51% 77.63% 100.00%
DPS 0.00 0.00 3.00 7.00 4.00 0.00 3.00 -
  YoY % 0.00% 0.00% -57.14% 75.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 233.33% 133.33% 0.00% 100.00%
NAPS 3.8800 4.1700 4.0900 4.0700 3.8300 3.6100 3.3500 2.48%
  YoY % -6.95% 1.96% 0.49% 6.27% 6.09% 7.76% -
  Horiz. % 115.82% 124.48% 122.09% 121.49% 114.33% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 120.87 119.42 110.50 105.19 108.24 140.54 149.65 -3.50%
  YoY % 1.21% 8.07% 5.05% -2.82% -22.98% -6.09% -
  Horiz. % 80.77% 79.80% 73.84% 70.29% 72.33% 93.91% 100.00%
EPS 9.75 1.88 5.45 2.21 6.65 8.99 9.07 1.21%
  YoY % 418.62% -65.50% 146.61% -66.77% -26.03% -0.88% -
  Horiz. % 107.50% 20.73% 60.09% 24.37% 73.32% 99.12% 100.00%
DPS 0.00 0.00 3.00 6.99 4.00 0.00 2.35 -
  YoY % 0.00% 0.00% -57.08% 74.75% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.66% 297.45% 170.21% 0.00% 100.00%
NAPS 3.8800 4.1700 4.0890 4.0626 3.8311 3.6083 2.6249 6.73%
  YoY % -6.95% 1.98% 0.65% 6.04% 6.17% 37.46% -
  Horiz. % 147.82% 158.86% 155.78% 154.77% 145.95% 137.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.0600 2.0400 2.5000 2.8900 2.8500 3.6000 3.3600 -
P/RPS 1.70 1.71 2.26 2.74 2.63 2.56 1.76 -0.58%
  YoY % -0.58% -24.34% -17.52% 4.18% 2.73% 45.45% -
  Horiz. % 96.59% 97.16% 128.41% 155.68% 149.43% 145.45% 100.00%
P/EPS 21.13 108.73 45.87 130.77 42.85 40.04 29.02 -5.15%
  YoY % -80.57% 137.04% -64.92% 205.18% 7.02% 37.97% -
  Horiz. % 72.81% 374.67% 158.06% 450.62% 147.66% 137.97% 100.00%
EY 4.73 0.92 2.18 0.76 2.33 2.50 3.45 5.40%
  YoY % 414.13% -57.80% 186.84% -67.38% -6.80% -27.54% -
  Horiz. % 137.10% 26.67% 63.19% 22.03% 67.54% 72.46% 100.00%
DY 0.00 0.00 1.20 2.42 1.40 0.00 0.89 -
  YoY % 0.00% 0.00% -50.41% 72.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.83% 271.91% 157.30% 0.00% 100.00%
P/NAPS 0.53 0.49 0.61 0.71 0.74 1.00 1.00 -10.04%
  YoY % 8.16% -19.67% -14.08% -4.05% -26.00% 0.00% -
  Horiz. % 53.00% 49.00% 61.00% 71.00% 74.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 -
Price 1.8700 2.1200 2.4300 2.8300 2.8200 3.5800 3.3800 -
P/RPS 1.55 1.78 2.20 2.69 2.61 2.55 1.77 -2.19%
  YoY % -12.92% -19.09% -18.22% 3.07% 2.35% 44.07% -
  Horiz. % 87.57% 100.56% 124.29% 151.98% 147.46% 144.07% 100.00%
P/EPS 19.18 112.99 44.59 128.05 42.40 39.82 29.19 -6.76%
  YoY % -83.03% 153.40% -65.18% 202.00% 6.48% 36.42% -
  Horiz. % 65.71% 387.08% 152.76% 438.68% 145.26% 136.42% 100.00%
EY 5.21 0.89 2.24 0.78 2.36 2.51 3.43 7.21%
  YoY % 485.39% -60.27% 187.18% -66.95% -5.98% -26.82% -
  Horiz. % 151.90% 25.95% 65.31% 22.74% 68.80% 73.18% 100.00%
DY 0.00 0.00 1.23 2.47 1.42 0.00 0.89 -
  YoY % 0.00% 0.00% -50.20% 73.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.20% 277.53% 159.55% 0.00% 100.00%
P/NAPS 0.48 0.51 0.59 0.70 0.74 0.99 1.01 -11.66%
  YoY % -5.88% -13.56% -15.71% -5.41% -25.25% -1.98% -
  Horiz. % 47.52% 50.50% 58.42% 69.31% 73.27% 98.02% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers