Highlights

[MBMR] YoY Quarter Result on 2018-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     10.30%    YoY -     419.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 600,447 515,321 472,475 466,805 431,942 411,184 423,086 6.00%
  YoY % 16.52% 9.07% 1.21% 8.07% 5.05% -2.81% -
  Horiz. % 141.92% 121.80% 111.67% 110.33% 102.09% 97.19% 100.00%
PBT 79,601 67,351 45,127 11,678 26,084 12,454 27,924 19.06%
  YoY % 18.19% 49.25% 286.43% -55.23% 109.44% -55.40% -
  Horiz. % 285.06% 241.19% 161.61% 41.82% 93.41% 44.60% 100.00%
Tax -4,729 -4,192 -2,159 -2,528 -2,004 -1,168 263 -
  YoY % -12.81% -94.16% 14.60% -26.15% -71.58% -544.11% -
  Horiz. % -1,798.10% -1,593.92% -820.91% -961.22% -761.98% -444.11% 100.00%
NP 74,872 63,159 42,968 9,150 24,080 11,286 28,187 17.66%
  YoY % 18.55% 46.99% 369.60% -62.00% 113.36% -59.96% -
  Horiz. % 265.63% 224.07% 152.44% 32.46% 85.43% 40.04% 100.00%
NP to SH 64,979 55,764 38,105 7,334 21,298 8,623 26,007 16.47%
  YoY % 16.52% 46.34% 419.57% -65.56% 146.99% -66.84% -
  Horiz. % 249.85% 214.42% 146.52% 28.20% 81.89% 33.16% 100.00%
Tax Rate 5.94 % 6.22 % 4.78 % 21.65 % 7.68 % 9.38 % -0.94 % -
  YoY % -4.50% 30.13% -77.92% 181.90% -18.12% 1,097.87% -
  Horiz. % -631.91% -661.70% -508.51% -2,303.19% -817.02% -997.87% 100.00%
Total Cost 525,575 452,162 429,507 457,655 407,862 399,898 394,899 4.88%
  YoY % 16.24% 5.27% -6.15% 12.21% 1.99% 1.27% -
  Horiz. % 133.09% 114.50% 108.76% 115.89% 103.28% 101.27% 100.00%
Net Worth 1,755,085 1,704,270 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 2.68%
  YoY % 2.98% 12.37% -6.95% 1.98% 0.65% 6.04% -
  Horiz. % 117.20% 113.81% 101.28% 108.85% 106.73% 106.04% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 11,723 27,312 15,639 -
  YoY % 0.00% 0.00% 0.00% 0.00% -57.08% 74.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 74.96% 174.63% 100.00%
Div Payout % - % - % - % - % 55.05 % 316.74 % 60.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -82.62% 426.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 91.54% 526.67% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,755,085 1,704,270 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 2.68%
  YoY % 2.98% 12.37% -6.95% 1.98% 0.65% 6.04% -
  Horiz. % 117.20% 113.81% 101.28% 108.85% 106.73% 106.04% 100.00%
NOSH 390,887 390,887 390,887 390,885 390,789 390,180 390,996 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.02% 0.16% -0.21% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.95% 99.79% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 12.47 % 12.26 % 9.09 % 1.96 % 5.57 % 2.74 % 6.66 % 11.01%
  YoY % 1.71% 34.87% 363.78% -64.81% 103.28% -58.86% -
  Horiz. % 187.24% 184.08% 136.49% 29.43% 83.63% 41.14% 100.00%
ROE 3.70 % 3.27 % 2.51 % 0.45 % 1.33 % 0.54 % 1.74 % 13.39%
  YoY % 13.15% 30.28% 457.78% -66.17% 146.30% -68.97% -
  Horiz. % 212.64% 187.93% 144.25% 25.86% 76.44% 31.03% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 153.61 131.83 120.87 119.42 110.53 105.38 108.21 6.01%
  YoY % 16.52% 9.07% 1.21% 8.04% 4.89% -2.62% -
  Horiz. % 141.96% 121.83% 111.70% 110.36% 102.14% 97.38% 100.00%
EPS 16.63 14.27 9.75 1.88 5.45 2.21 6.66 16.46%
  YoY % 16.54% 46.36% 418.62% -65.50% 146.61% -66.82% -
  Horiz. % 249.70% 214.26% 146.40% 28.23% 81.83% 33.18% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 7.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -57.14% 75.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.00% 175.00% 100.00%
NAPS 4.4900 4.3600 3.8800 4.1700 4.0900 4.0700 3.8300 2.68%
  YoY % 2.98% 12.37% -6.95% 1.96% 0.49% 6.27% -
  Horiz. % 117.23% 113.84% 101.31% 108.88% 106.79% 106.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 153.61 131.83 120.87 119.42 110.50 105.19 108.24 6.00%
  YoY % 16.52% 9.07% 1.21% 8.07% 5.05% -2.82% -
  Horiz. % 141.92% 121.79% 111.67% 110.33% 102.09% 97.18% 100.00%
EPS 16.63 14.27 9.75 1.88 5.45 2.21 6.65 16.49%
  YoY % 16.54% 46.36% 418.62% -65.50% 146.61% -66.77% -
  Horiz. % 250.08% 214.59% 146.62% 28.27% 81.95% 33.23% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.99 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -57.08% 74.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.00% 174.75% 100.00%
NAPS 4.4900 4.3600 3.8800 4.1700 4.0890 4.0626 3.8311 2.68%
  YoY % 2.98% 12.37% -6.95% 1.98% 0.65% 6.04% -
  Horiz. % 117.20% 113.81% 101.28% 108.85% 106.73% 106.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.1700 3.9500 2.0600 2.0400 2.5000 2.8900 2.8500 -
P/RPS 2.06 3.00 1.70 1.71 2.26 2.74 2.63 -3.99%
  YoY % -31.33% 76.47% -0.58% -24.34% -17.52% 4.18% -
  Horiz. % 78.33% 114.07% 64.64% 65.02% 85.93% 104.18% 100.00%
P/EPS 19.07 27.69 21.13 108.73 45.87 130.77 42.85 -12.61%
  YoY % -31.13% 31.05% -80.57% 137.04% -64.92% 205.18% -
  Horiz. % 44.50% 64.62% 49.31% 253.75% 107.05% 305.18% 100.00%
EY 5.24 3.61 4.73 0.92 2.18 0.76 2.33 14.45%
  YoY % 45.15% -23.68% 414.13% -57.80% 186.84% -67.38% -
  Horiz. % 224.89% 154.94% 203.00% 39.48% 93.56% 32.62% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 2.42 1.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.41% 72.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.71% 172.86% 100.00%
P/NAPS 0.71 0.91 0.53 0.49 0.61 0.71 0.74 -0.69%
  YoY % -21.98% 71.70% 8.16% -19.67% -14.08% -4.05% -
  Horiz. % 95.95% 122.97% 71.62% 66.22% 82.43% 95.95% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 21/11/19 22/11/18 22/11/17 23/11/16 18/11/15 18/11/14 -
Price 3.2100 3.7000 1.8700 2.1200 2.4300 2.8300 2.8200 -
P/RPS 2.09 2.81 1.55 1.78 2.20 2.69 2.61 -3.63%
  YoY % -25.62% 81.29% -12.92% -19.09% -18.22% 3.07% -
  Horiz. % 80.08% 107.66% 59.39% 68.20% 84.29% 103.07% 100.00%
P/EPS 19.31 25.94 19.18 112.99 44.59 128.05 42.40 -12.28%
  YoY % -25.56% 35.25% -83.03% 153.40% -65.18% 202.00% -
  Horiz. % 45.54% 61.18% 45.24% 266.49% 105.17% 302.00% 100.00%
EY 5.18 3.86 5.21 0.89 2.24 0.78 2.36 13.99%
  YoY % 34.20% -25.91% 485.39% -60.27% 187.18% -66.95% -
  Horiz. % 219.49% 163.56% 220.76% 37.71% 94.92% 33.05% 100.00%
DY 0.00 0.00 0.00 0.00 1.23 2.47 1.42 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.20% 73.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 86.62% 173.94% 100.00%
P/NAPS 0.71 0.85 0.48 0.51 0.59 0.70 0.74 -0.69%
  YoY % -16.47% 77.08% -5.88% -13.56% -15.71% -5.41% -
  Horiz. % 95.95% 114.86% 64.86% 68.92% 79.73% 94.59% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

186  242  529  1353 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.805-0.005 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 KNM 0.24+0.01 
 VS-WB 0.580.00 
 TFP 0.105-0.005 
 VIS 1.59+0.22 
 MINETEC-PR 0.0050.00 
 DESTINI 0.265+0.015 
 VIS-WB 0.815+0.065 
PARTNERS & BROKERS