Highlights

[MBMR] YoY Quarter Result on 2017-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -2,714.44%    YoY -     -2,634.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 443,770 437,228 439,325 411,525 421,550 524,759 492,262 -1.71%
  YoY % 1.50% -0.48% 6.76% -2.38% -19.67% 6.60% -
  Horiz. % 90.15% 88.82% 89.25% 83.60% 85.64% 106.60% 100.00%
PBT -202,622 11,135 11,422 39,761 33,001 46,906 31,553 -
  YoY % -1,919.69% -2.51% -71.27% 20.48% -29.64% 48.66% -
  Horiz. % -642.16% 35.29% 36.20% 126.01% 104.59% 148.66% 100.00%
Tax -1,652 -1,722 -1,904 -5,588 3,136 -8,733 -1,316 3.86%
  YoY % 4.07% 9.56% 65.93% -278.19% 135.91% -563.60% -
  Horiz. % 125.53% 130.85% 144.68% 424.62% -238.30% 663.60% 100.00%
NP -204,274 9,413 9,518 34,173 36,137 38,173 30,237 -
  YoY % -2,270.13% -1.10% -72.15% -5.43% -5.33% 26.25% -
  Horiz. % -675.58% 31.13% 31.48% 113.02% 119.51% 126.25% 100.00%
NP to SH -191,743 7,566 7,409 31,550 32,858 30,502 26,406 -
  YoY % -2,634.27% 2.12% -76.52% -3.98% 7.72% 15.51% -
  Horiz. % -726.13% 28.65% 28.06% 119.48% 124.43% 115.51% 100.00%
Tax Rate - % 15.46 % 16.67 % 14.05 % -9.50 % 18.62 % 4.17 % -
  YoY % 0.00% -7.26% 18.65% 247.89% -151.02% 346.52% -
  Horiz. % 0.00% 370.74% 399.76% 336.93% -227.82% 446.52% 100.00%
Total Cost 648,044 427,815 429,807 377,352 385,413 486,586 462,025 5.80%
  YoY % 51.48% -0.46% 13.90% -2.09% -20.79% 5.32% -
  Horiz. % 140.26% 92.60% 93.03% 81.67% 83.42% 105.32% 100.00%
Net Worth 1,438,456 1,608,836 1,594,884 1,172,558 1,440,990 981,866 971,865 6.75%
  YoY % -10.59% 0.87% 36.02% -18.63% 46.76% 1.03% -
  Horiz. % 148.01% 165.54% 164.11% 120.65% 148.27% 101.03% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 5,863 11,743 11,698 15,634 11,715 9,818 14,577 -14.07%
  YoY % -50.07% 0.38% -25.17% 33.45% 19.32% -32.65% -
  Horiz. % 40.22% 80.56% 80.25% 107.24% 80.36% 67.35% 100.00%
Div Payout % - % 155.21 % 157.89 % 49.55 % 35.65 % 32.19 % 55.21 % -
  YoY % 0.00% -1.70% 218.65% 38.99% 10.75% -41.70% -
  Horiz. % 0.00% 281.13% 285.98% 89.75% 64.57% 58.30% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,438,456 1,608,836 1,594,884 1,172,558 1,440,990 981,866 971,865 6.75%
  YoY % -10.59% 0.87% 36.02% -18.63% 46.76% 1.03% -
  Horiz. % 148.01% 165.54% 164.11% 120.65% 148.27% 101.03% 100.00%
NOSH 390,885 391,444 389,947 390,852 390,512 327,288 242,966 8.24%
  YoY % -0.14% 0.38% -0.23% 0.09% 19.32% 34.71% -
  Horiz. % 160.88% 161.11% 160.49% 160.87% 160.73% 134.71% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -46.03 % 2.15 % 2.17 % 8.30 % 8.57 % 7.27 % 6.14 % -
  YoY % -2,240.93% -0.92% -73.86% -3.15% 17.88% 18.40% -
  Horiz. % -749.67% 35.02% 35.34% 135.18% 139.58% 118.40% 100.00%
ROE -13.33 % 0.47 % 0.46 % 2.69 % 2.28 % 3.11 % 2.72 % -
  YoY % -2,936.17% 2.17% -82.90% 17.98% -26.69% 14.34% -
  Horiz. % -490.07% 17.28% 16.91% 98.90% 83.82% 114.34% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 113.53 111.70 112.66 105.29 107.95 160.34 202.60 -9.19%
  YoY % 1.64% -0.85% 7.00% -2.46% -32.67% -20.86% -
  Horiz. % 56.04% 55.13% 55.61% 51.97% 53.28% 79.14% 100.00%
EPS -49.05 1.94 1.90 8.08 8.41 8.57 9.28 -
  YoY % -2,628.35% 2.11% -76.49% -3.92% -1.87% -7.65% -
  Horiz. % -528.56% 20.91% 20.47% 87.07% 90.62% 92.35% 100.00%
DPS 1.50 3.00 3.00 4.00 3.00 3.00 6.00 -20.61%
  YoY % -50.00% 0.00% -25.00% 33.33% 0.00% -50.00% -
  Horiz. % 25.00% 50.00% 50.00% 66.67% 50.00% 50.00% 100.00%
NAPS 3.6800 4.1100 4.0900 3.0000 3.6900 3.0000 4.0000 -1.38%
  YoY % -10.46% 0.49% 36.33% -18.70% 23.00% -25.00% -
  Horiz. % 92.00% 102.75% 102.25% 75.00% 92.25% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 113.53 111.86 112.39 105.28 107.84 134.25 125.93 -1.71%
  YoY % 1.49% -0.47% 6.75% -2.37% -19.67% 6.61% -
  Horiz. % 90.15% 88.83% 89.25% 83.60% 85.63% 106.61% 100.00%
EPS -49.05 1.94 1.90 8.07 8.41 7.80 6.76 -
  YoY % -2,628.35% 2.11% -76.46% -4.04% 7.82% 15.38% -
  Horiz. % -725.59% 28.70% 28.11% 119.38% 124.41% 115.38% 100.00%
DPS 1.50 3.00 2.99 4.00 3.00 2.51 3.73 -14.07%
  YoY % -50.00% 0.33% -25.25% 33.33% 19.52% -32.71% -
  Horiz. % 40.21% 80.43% 80.16% 107.24% 80.43% 67.29% 100.00%
NAPS 3.6800 4.1159 4.0802 2.9997 3.6865 2.5119 2.4863 6.75%
  YoY % -10.59% 0.87% 36.02% -18.63% 46.76% 1.03% -
  Horiz. % 148.01% 165.54% 164.11% 120.65% 148.27% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2000 2.1400 2.4000 2.9000 3.2100 3.2100 2.4500 -
P/RPS 1.94 1.92 2.13 2.75 2.97 2.00 1.21 8.18%
  YoY % 1.04% -9.86% -22.55% -7.41% 48.50% 65.29% -
  Horiz. % 160.33% 158.68% 176.03% 227.27% 245.45% 165.29% 100.00%
P/EPS -4.48 110.72 126.32 35.93 38.15 34.44 22.54 -
  YoY % -104.05% -12.35% 251.57% -5.82% 10.77% 52.80% -
  Horiz. % -19.88% 491.22% 560.43% 159.41% 169.25% 152.80% 100.00%
EY -22.30 0.90 0.79 2.78 2.62 2.90 4.44 -
  YoY % -2,577.78% 13.92% -71.58% 6.11% -9.66% -34.68% -
  Horiz. % -502.25% 20.27% 17.79% 62.61% 59.01% 65.32% 100.00%
DY 0.68 1.40 1.25 1.38 0.93 0.93 2.45 -19.22%
  YoY % -51.43% 12.00% -9.42% 48.39% 0.00% -62.04% -
  Horiz. % 27.76% 57.14% 51.02% 56.33% 37.96% 37.96% 100.00%
P/NAPS 0.60 0.52 0.59 0.97 0.87 1.07 0.61 -0.27%
  YoY % 15.38% -11.86% -39.18% 11.49% -18.69% 75.41% -
  Horiz. % 98.36% 85.25% 96.72% 159.02% 142.62% 175.41% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 -
Price 2.2900 2.4200 2.4300 3.3400 3.4500 3.3100 3.5500 -
P/RPS 2.02 2.17 2.16 3.17 3.20 2.06 1.75 2.42%
  YoY % -6.91% 0.46% -31.86% -0.94% 55.34% 17.71% -
  Horiz. % 115.43% 124.00% 123.43% 181.14% 182.86% 117.71% 100.00%
P/EPS -4.67 125.20 127.89 41.38 41.00 35.52 32.66 -
  YoY % -103.73% -2.10% 209.06% 0.93% 15.43% 8.76% -
  Horiz. % -14.30% 383.34% 391.58% 126.70% 125.54% 108.76% 100.00%
EY -21.42 0.80 0.78 2.42 2.44 2.82 3.06 -
  YoY % -2,777.50% 2.56% -67.77% -0.82% -13.48% -7.84% -
  Horiz. % -700.00% 26.14% 25.49% 79.08% 79.74% 92.16% 100.00%
DY 0.66 1.24 1.23 1.20 0.87 0.91 1.69 -14.49%
  YoY % -46.77% 0.81% 2.50% 37.93% -4.40% -46.15% -
  Horiz. % 39.05% 73.37% 72.78% 71.01% 51.48% 53.85% 100.00%
P/NAPS 0.62 0.59 0.59 1.11 0.93 1.10 0.89 -5.84%
  YoY % 5.08% 0.00% -46.85% 19.35% -15.45% 23.60% -
  Horiz. % 69.66% 66.29% 66.29% 124.72% 104.49% 123.60% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. 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
Partners & Brokers