Highlights

[MBMR] YoY Quarter Result on 2013-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     7.37%    YoY -     -20.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 373,936 591,741 447,359 609,921 543,661 409,813 363,835 0.46%
  YoY % -36.81% 32.27% -26.65% 12.19% 32.66% 12.64% -
  Horiz. % 102.78% 162.64% 122.96% 167.64% 149.43% 112.64% 100.00%
PBT 21,941 65,180 27,965 46,763 56,192 46,379 45,201 -11.34%
  YoY % -66.34% 133.08% -40.20% -16.78% 21.16% 2.61% -
  Horiz. % 48.54% 144.20% 61.87% 103.46% 124.32% 102.61% 100.00%
Tax -1,084 -15,191 -1,185 -5,085 -4,428 -3,437 146 -
  YoY % 92.86% -1,181.94% 76.70% -14.84% -28.83% -2,454.11% -
  Horiz. % -742.47% -10,404.79% -811.64% -3,482.88% -3,032.88% -2,354.11% 100.00%
NP 20,857 49,989 26,780 41,678 51,764 42,942 45,347 -12.13%
  YoY % -58.28% 86.67% -35.75% -19.48% 20.54% -5.30% -
  Horiz. % 45.99% 110.24% 59.06% 91.91% 114.15% 94.70% 100.00%
NP to SH 18,397 35,140 23,421 32,751 41,021 38,155 39,937 -12.11%
  YoY % -47.65% 50.04% -28.49% -20.16% 7.51% -4.46% -
  Horiz. % 46.07% 87.99% 58.64% 82.01% 102.71% 95.54% 100.00%
Tax Rate 4.94 % 23.31 % 4.24 % 10.87 % 7.88 % 7.41 % -0.32 % -
  YoY % -78.81% 449.76% -60.99% 37.94% 6.34% 2,415.62% -
  Horiz. % -1,543.75% -7,284.38% -1,325.00% -3,396.88% -2,462.50% -2,315.62% 100.00%
Total Cost 353,079 541,752 420,579 568,243 491,897 366,871 318,488 1.73%
  YoY % -34.83% 28.81% -25.99% 15.52% 34.08% 15.19% -
  Horiz. % 110.86% 170.10% 132.05% 178.42% 154.45% 115.19% 100.00%
Net Worth 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 928,322 9.15%
  YoY % -0.57% 8.57% 6.03% 19.59% 11.38% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 123.56% 110.94% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 928,322 9.15%
  YoY % -0.57% 8.57% 6.03% 19.59% 11.38% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 123.56% 110.94% 100.00%
NOSH 390,594 390,901 391,001 390,823 243,015 241,182 242,381 8.27%
  YoY % -0.08% -0.03% 0.05% 60.82% 0.76% -0.49% -
  Horiz. % 161.15% 161.27% 161.32% 161.24% 100.26% 99.51% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.58 % 8.45 % 5.99 % 6.83 % 9.52 % 10.48 % 12.46 % -12.52%
  YoY % -33.96% 41.07% -12.30% -28.26% -9.16% -15.89% -
  Horiz. % 44.78% 67.82% 48.07% 54.82% 76.40% 84.11% 100.00%
ROE 1.17 % 2.23 % 1.61 % 2.39 % 3.58 % 3.70 % 4.30 % -19.49%
  YoY % -47.53% 38.51% -32.64% -33.24% -3.24% -13.95% -
  Horiz. % 27.21% 51.86% 37.44% 55.58% 83.26% 86.05% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.74 151.38 114.41 156.06 223.71 169.92 150.11 -7.22%
  YoY % -36.76% 32.31% -26.69% -30.24% 31.66% 13.20% -
  Horiz. % 63.78% 100.85% 76.22% 103.96% 149.03% 113.20% 100.00%
EPS 4.71 8.99 5.99 8.38 16.88 15.82 16.50 -18.84%
  YoY % -47.61% 50.08% -28.52% -50.36% 6.70% -4.12% -
  Horiz. % 28.55% 54.48% 36.30% 50.79% 102.30% 95.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0200 4.0400 3.7200 3.5100 4.7200 4.2700 3.8300 0.81%
  YoY % -0.50% 8.60% 5.98% -25.64% 10.54% 11.49% -
  Horiz. % 104.96% 105.48% 97.13% 91.64% 123.24% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.66 151.38 114.45 156.03 139.08 104.84 93.08 0.46%
  YoY % -36.81% 32.27% -26.65% 12.19% 32.66% 12.63% -
  Horiz. % 102.77% 162.63% 122.96% 167.63% 149.42% 112.63% 100.00%
EPS 4.71 8.99 5.99 8.38 10.49 9.76 10.22 -12.10%
  YoY % -47.61% 50.08% -28.52% -20.11% 7.48% -4.50% -
  Horiz. % 46.09% 87.96% 58.61% 82.00% 102.64% 95.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0170 4.0401 3.7211 3.5094 2.9344 2.6346 2.3749 9.15%
  YoY % -0.57% 8.57% 6.03% 19.60% 11.38% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 123.56% 110.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2000 3.2900 3.2500 3.4700 3.5400 2.3200 2.0900 -
P/RPS 2.30 2.17 2.84 2.22 1.58 1.37 1.39 8.75%
  YoY % 5.99% -23.59% 27.93% 40.51% 15.33% -1.44% -
  Horiz. % 165.47% 156.12% 204.32% 159.71% 113.67% 98.56% 100.00%
P/EPS 46.71 36.60 54.26 41.41 20.97 14.66 12.68 24.25%
  YoY % 27.62% -32.55% 31.03% 97.47% 43.04% 15.62% -
  Horiz. % 368.38% 288.64% 427.92% 326.58% 165.38% 115.62% 100.00%
EY 2.14 2.73 1.84 2.41 4.77 6.82 7.88 -19.51%
  YoY % -21.61% 48.37% -23.65% -49.48% -30.06% -13.45% -
  Horiz. % 27.16% 34.64% 23.35% 30.58% 60.53% 86.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.81 0.87 0.99 0.75 0.54 0.55 -
  YoY % -32.10% -6.90% -12.12% 32.00% 38.89% -1.82% -
  Horiz. % 100.00% 147.27% 158.18% 180.00% 136.36% 98.18% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 24/05/10 -
Price 2.2000 3.4500 3.1700 4.0600 2.8300 2.2800 2.0800 -
P/RPS 2.30 2.28 2.77 2.60 1.27 1.34 1.39 8.75%
  YoY % 0.88% -17.69% 6.54% 104.72% -5.22% -3.60% -
  Horiz. % 165.47% 164.03% 199.28% 187.05% 91.37% 96.40% 100.00%
P/EPS 46.71 38.38 52.92 48.45 16.77 14.41 12.62 24.35%
  YoY % 21.70% -27.48% 9.23% 188.91% 16.38% 14.18% -
  Horiz. % 370.13% 304.12% 419.33% 383.91% 132.88% 114.18% 100.00%
EY 2.14 2.61 1.89 2.06 5.96 6.94 7.92 -19.58%
  YoY % -18.01% 38.10% -8.25% -65.44% -14.12% -12.37% -
  Horiz. % 27.02% 32.95% 23.86% 26.01% 75.25% 87.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.85 0.85 1.16 0.60 0.53 0.54 0.31%
  YoY % -35.29% 0.00% -26.72% 93.33% 13.21% -1.85% -
  Horiz. % 101.85% 157.41% 157.41% 214.81% 111.11% 98.15% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers