Highlights

[MBMR] YoY Quarter Result on 2015-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -14.08%    YoY -     -76.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 498,977 443,770 437,228 439,325 411,525 421,550 524,759 -0.84%
  YoY % 12.44% 1.50% -0.48% 6.76% -2.38% -19.67% -
  Horiz. % 95.09% 84.57% 83.32% 83.72% 78.42% 80.33% 100.00%
PBT 73,135 -202,622 11,135 11,422 39,761 33,001 46,906 7.68%
  YoY % 136.09% -1,919.69% -2.51% -71.27% 20.48% -29.64% -
  Horiz. % 155.92% -431.97% 23.74% 24.35% 84.77% 70.36% 100.00%
Tax -4,646 -1,652 -1,722 -1,904 -5,588 3,136 -8,733 -9.98%
  YoY % -181.23% 4.07% 9.56% 65.93% -278.19% 135.91% -
  Horiz. % 53.20% 18.92% 19.72% 21.80% 63.99% -35.91% 100.00%
NP 68,489 -204,274 9,413 9,518 34,173 36,137 38,173 10.23%
  YoY % 133.53% -2,270.13% -1.10% -72.15% -5.43% -5.33% -
  Horiz. % 179.42% -535.13% 24.66% 24.93% 89.52% 94.67% 100.00%
NP to SH 60,080 -191,743 7,566 7,409 31,550 32,858 30,502 11.96%
  YoY % 131.33% -2,634.27% 2.12% -76.52% -3.98% 7.72% -
  Horiz. % 196.97% -628.62% 24.80% 24.29% 103.44% 107.72% 100.00%
Tax Rate 6.35 % - % 15.46 % 16.67 % 14.05 % -9.50 % 18.62 % -16.41%
  YoY % 0.00% 0.00% -7.26% 18.65% 247.89% -151.02% -
  Horiz. % 34.10% 0.00% 83.03% 89.53% 75.46% -51.02% 100.00%
Total Cost 430,488 648,044 427,815 429,807 377,352 385,413 486,586 -2.02%
  YoY % -33.57% 51.48% -0.46% 13.90% -2.09% -20.79% -
  Horiz. % 88.47% 133.18% 87.92% 88.33% 77.55% 79.21% 100.00%
Net Worth 1,579,186 1,438,456 1,608,836 1,594,884 1,172,558 1,440,990 981,866 8.24%
  YoY % 9.78% -10.59% 0.87% 36.02% -18.63% 46.76% -
  Horiz. % 160.84% 146.50% 163.85% 162.43% 119.42% 146.76% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 11,726 5,863 11,743 11,698 15,634 11,715 9,818 3.00%
  YoY % 100.00% -50.07% 0.38% -25.17% 33.45% 19.32% -
  Horiz. % 119.43% 59.72% 119.60% 119.14% 159.23% 119.32% 100.00%
Div Payout % 19.52 % - % 155.21 % 157.89 % 49.55 % 35.65 % 32.19 % -8.00%
  YoY % 0.00% 0.00% -1.70% 218.65% 38.99% 10.75% -
  Horiz. % 60.64% 0.00% 482.17% 490.49% 153.93% 110.75% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,579,186 1,438,456 1,608,836 1,594,884 1,172,558 1,440,990 981,866 8.24%
  YoY % 9.78% -10.59% 0.87% 36.02% -18.63% 46.76% -
  Horiz. % 160.84% 146.50% 163.85% 162.43% 119.42% 146.76% 100.00%
NOSH 390,887 390,885 391,444 389,947 390,852 390,512 327,288 3.00%
  YoY % 0.00% -0.14% 0.38% -0.23% 0.09% 19.32% -
  Horiz. % 119.43% 119.43% 119.60% 119.14% 119.42% 119.32% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.73 % -46.03 % 2.15 % 2.17 % 8.30 % 8.57 % 7.27 % 11.17%
  YoY % 129.83% -2,240.93% -0.92% -73.86% -3.15% 17.88% -
  Horiz. % 188.86% -633.15% 29.57% 29.85% 114.17% 117.88% 100.00%
ROE 3.80 % -13.33 % 0.47 % 0.46 % 2.69 % 2.28 % 3.11 % 3.39%
  YoY % 128.51% -2,936.17% 2.17% -82.90% 17.98% -26.69% -
  Horiz. % 122.19% -428.62% 15.11% 14.79% 86.50% 73.31% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 127.65 113.53 111.70 112.66 105.29 107.95 160.34 -3.73%
  YoY % 12.44% 1.64% -0.85% 7.00% -2.46% -32.67% -
  Horiz. % 79.61% 70.81% 69.66% 70.26% 65.67% 67.33% 100.00%
EPS 15.37 -49.05 1.94 1.90 8.08 8.41 8.57 10.22%
  YoY % 131.34% -2,628.35% 2.11% -76.49% -3.92% -1.87% -
  Horiz. % 179.35% -572.35% 22.64% 22.17% 94.28% 98.13% 100.00%
DPS 3.00 1.50 3.00 3.00 4.00 3.00 3.00 -
  YoY % 100.00% -50.00% 0.00% -25.00% 33.33% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% 100.00% 133.33% 100.00% 100.00%
NAPS 4.0400 3.6800 4.1100 4.0900 3.0000 3.6900 3.0000 5.08%
  YoY % 9.78% -10.46% 0.49% 36.33% -18.70% 23.00% -
  Horiz. % 134.67% 122.67% 137.00% 136.33% 100.00% 123.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 127.65 113.53 111.86 112.39 105.28 107.84 134.25 -0.84%
  YoY % 12.44% 1.49% -0.47% 6.75% -2.37% -19.67% -
  Horiz. % 95.08% 84.57% 83.32% 83.72% 78.42% 80.33% 100.00%
EPS 15.37 -49.05 1.94 1.90 8.07 8.41 7.80 11.96%
  YoY % 131.34% -2,628.35% 2.11% -76.46% -4.04% 7.82% -
  Horiz. % 197.05% -628.85% 24.87% 24.36% 103.46% 107.82% 100.00%
DPS 3.00 1.50 3.00 2.99 4.00 3.00 2.51 3.02%
  YoY % 100.00% -50.00% 0.33% -25.25% 33.33% 19.52% -
  Horiz. % 119.52% 59.76% 119.52% 119.12% 159.36% 119.52% 100.00%
NAPS 4.0400 3.6800 4.1159 4.0802 2.9997 3.6865 2.5119 8.24%
  YoY % 9.78% -10.59% 0.87% 36.02% -18.63% 46.76% -
  Horiz. % 160.83% 146.50% 163.86% 162.43% 119.42% 146.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2000 2.2000 2.1400 2.4000 2.9000 3.2100 3.2100 -
P/RPS 1.72 1.94 1.92 2.13 2.75 2.97 2.00 -2.48%
  YoY % -11.34% 1.04% -9.86% -22.55% -7.41% 48.50% -
  Horiz. % 86.00% 97.00% 96.00% 106.50% 137.50% 148.50% 100.00%
P/EPS 14.31 -4.48 110.72 126.32 35.93 38.15 34.44 -13.61%
  YoY % 419.42% -104.05% -12.35% 251.57% -5.82% 10.77% -
  Horiz. % 41.55% -13.01% 321.49% 366.78% 104.33% 110.77% 100.00%
EY 6.99 -22.30 0.90 0.79 2.78 2.62 2.90 15.78%
  YoY % 131.35% -2,577.78% 13.92% -71.58% 6.11% -9.66% -
  Horiz. % 241.03% -768.97% 31.03% 27.24% 95.86% 90.34% 100.00%
DY 1.36 0.68 1.40 1.25 1.38 0.93 0.93 6.54%
  YoY % 100.00% -51.43% 12.00% -9.42% 48.39% 0.00% -
  Horiz. % 146.24% 73.12% 150.54% 134.41% 148.39% 100.00% 100.00%
P/NAPS 0.54 0.60 0.52 0.59 0.97 0.87 1.07 -10.77%
  YoY % -10.00% 15.38% -11.86% -39.18% 11.49% -18.69% -
  Horiz. % 50.47% 56.07% 48.60% 55.14% 90.65% 81.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 -
Price 2.5900 2.2900 2.4200 2.4300 3.3400 3.4500 3.3100 -
P/RPS 2.03 2.02 2.17 2.16 3.17 3.20 2.06 -0.24%
  YoY % 0.50% -6.91% 0.46% -31.86% -0.94% 55.34% -
  Horiz. % 98.54% 98.06% 105.34% 104.85% 153.88% 155.34% 100.00%
P/EPS 16.85 -4.67 125.20 127.89 41.38 41.00 35.52 -11.68%
  YoY % 460.81% -103.73% -2.10% 209.06% 0.93% 15.43% -
  Horiz. % 47.44% -13.15% 352.48% 360.05% 116.50% 115.43% 100.00%
EY 5.93 -21.42 0.80 0.78 2.42 2.44 2.82 13.18%
  YoY % 127.68% -2,777.50% 2.56% -67.77% -0.82% -13.48% -
  Horiz. % 210.28% -759.57% 28.37% 27.66% 85.82% 86.52% 100.00%
DY 1.16 0.66 1.24 1.23 1.20 0.87 0.91 4.13%
  YoY % 75.76% -46.77% 0.81% 2.50% 37.93% -4.40% -
  Horiz. % 127.47% 72.53% 136.26% 135.16% 131.87% 95.60% 100.00%
P/NAPS 0.64 0.62 0.59 0.59 1.11 0.93 1.10 -8.63%
  YoY % 3.23% 5.08% 0.00% -46.85% 19.35% -15.45% -
  Horiz. % 58.18% 56.36% 53.64% 53.64% 100.91% 84.55% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers