Highlights

[MBMR] YoY Quarter Result on 2014-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -28.72%    YoY -     -28.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 418,072 373,936 591,741 447,359 609,921 543,661 409,813 0.33%
  YoY % 11.80% -36.81% 32.27% -26.65% 12.19% 32.66% -
  Horiz. % 102.02% 91.25% 144.39% 109.16% 148.83% 132.66% 100.00%
PBT 22,622 21,941 65,180 27,965 46,763 56,192 46,379 -11.27%
  YoY % 3.10% -66.34% 133.08% -40.20% -16.78% 21.16% -
  Horiz. % 48.78% 47.31% 140.54% 60.30% 100.83% 121.16% 100.00%
Tax -1,609 -1,084 -15,191 -1,185 -5,085 -4,428 -3,437 -11.87%
  YoY % -48.43% 92.86% -1,181.94% 76.70% -14.84% -28.83% -
  Horiz. % 46.81% 31.54% 441.98% 34.48% 147.95% 128.83% 100.00%
NP 21,013 20,857 49,989 26,780 41,678 51,764 42,942 -11.22%
  YoY % 0.75% -58.28% 86.67% -35.75% -19.48% 20.54% -
  Horiz. % 48.93% 48.57% 116.41% 62.36% 97.06% 120.54% 100.00%
NP to SH 19,425 18,397 35,140 23,421 32,751 41,021 38,155 -10.63%
  YoY % 5.59% -47.65% 50.04% -28.49% -20.16% 7.51% -
  Horiz. % 50.91% 48.22% 92.10% 61.38% 85.84% 107.51% 100.00%
Tax Rate 7.11 % 4.94 % 23.31 % 4.24 % 10.87 % 7.88 % 7.41 % -0.69%
  YoY % 43.93% -78.81% 449.76% -60.99% 37.94% 6.34% -
  Horiz. % 95.95% 66.67% 314.57% 57.22% 146.69% 106.34% 100.00%
Total Cost 397,059 353,079 541,752 420,579 568,243 491,897 366,871 1.33%
  YoY % 12.46% -34.83% 28.81% -25.99% 15.52% 34.08% -
  Horiz. % 108.23% 96.24% 147.67% 114.64% 154.89% 134.08% 100.00%
Net Worth 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 7.73%
  YoY % 2.55% -0.57% 8.57% 6.03% 19.59% 11.38% -
  Horiz. % 156.36% 152.47% 153.35% 141.24% 133.20% 111.38% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 7.73%
  YoY % 2.55% -0.57% 8.57% 6.03% 19.59% 11.38% -
  Horiz. % 156.36% 152.47% 153.35% 141.24% 133.20% 111.38% 100.00%
NOSH 390,845 390,594 390,901 391,001 390,823 243,015 241,182 8.37%
  YoY % 0.06% -0.08% -0.03% 0.05% 60.82% 0.76% -
  Horiz. % 162.05% 161.95% 162.08% 162.12% 162.04% 100.76% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.03 % 5.58 % 8.45 % 5.99 % 6.83 % 9.52 % 10.48 % -11.51%
  YoY % -9.86% -33.96% 41.07% -12.30% -28.26% -9.16% -
  Horiz. % 48.00% 53.24% 80.63% 57.16% 65.17% 90.84% 100.00%
ROE 1.21 % 1.17 % 2.23 % 1.61 % 2.39 % 3.58 % 3.70 % -16.98%
  YoY % 3.42% -47.53% 38.51% -32.64% -33.24% -3.24% -
  Horiz. % 32.70% 31.62% 60.27% 43.51% 64.59% 96.76% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 106.97 95.74 151.38 114.41 156.06 223.71 169.92 -7.42%
  YoY % 11.73% -36.76% 32.31% -26.69% -30.24% 31.66% -
  Horiz. % 62.95% 56.34% 89.09% 67.33% 91.84% 131.66% 100.00%
EPS 4.97 4.71 8.99 5.99 8.38 16.88 15.82 -17.54%
  YoY % 5.52% -47.61% 50.08% -28.52% -50.36% 6.70% -
  Horiz. % 31.42% 29.77% 56.83% 37.86% 52.97% 106.70% 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 4.1200 4.0200 4.0400 3.7200 3.5100 4.7200 4.2700 -0.59%
  YoY % 2.49% -0.50% 8.60% 5.98% -25.64% 10.54% -
  Horiz. % 96.49% 94.15% 94.61% 87.12% 82.20% 110.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 106.95 95.66 151.38 114.45 156.03 139.08 104.84 0.33%
  YoY % 11.80% -36.81% 32.27% -26.65% 12.19% 32.66% -
  Horiz. % 102.01% 91.24% 144.39% 109.17% 148.83% 132.66% 100.00%
EPS 4.97 4.71 8.99 5.99 8.38 10.49 9.76 -10.63%
  YoY % 5.52% -47.61% 50.08% -28.52% -20.11% 7.48% -
  Horiz. % 50.92% 48.26% 92.11% 61.37% 85.86% 107.48% 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 4.1196 4.0170 4.0401 3.7211 3.5094 2.9344 2.6346 7.73%
  YoY % 2.55% -0.57% 8.57% 6.03% 19.60% 11.38% -
  Horiz. % 156.37% 152.47% 153.35% 141.24% 133.20% 111.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.5200 2.2000 3.2900 3.2500 3.4700 3.5400 2.3200 -
P/RPS 2.36 2.30 2.17 2.84 2.22 1.58 1.37 9.48%
  YoY % 2.61% 5.99% -23.59% 27.93% 40.51% 15.33% -
  Horiz. % 172.26% 167.88% 158.39% 207.30% 162.04% 115.33% 100.00%
P/EPS 50.70 46.71 36.60 54.26 41.41 20.97 14.66 22.95%
  YoY % 8.54% 27.62% -32.55% 31.03% 97.47% 43.04% -
  Horiz. % 345.84% 318.62% 249.66% 370.12% 282.47% 143.04% 100.00%
EY 1.97 2.14 2.73 1.84 2.41 4.77 6.82 -18.68%
  YoY % -7.94% -21.61% 48.37% -23.65% -49.48% -30.06% -
  Horiz. % 28.89% 31.38% 40.03% 26.98% 35.34% 69.94% 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 0.61 0.55 0.81 0.87 0.99 0.75 0.54 2.05%
  YoY % 10.91% -32.10% -6.90% -12.12% 32.00% 38.89% -
  Horiz. % 112.96% 101.85% 150.00% 161.11% 183.33% 138.89% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 -
Price 2.4200 2.2000 3.4500 3.1700 4.0600 2.8300 2.2800 -
P/RPS 2.26 2.30 2.28 2.77 2.60 1.27 1.34 9.09%
  YoY % -1.74% 0.88% -17.69% 6.54% 104.72% -5.22% -
  Horiz. % 168.66% 171.64% 170.15% 206.72% 194.03% 94.78% 100.00%
P/EPS 48.69 46.71 38.38 52.92 48.45 16.77 14.41 22.48%
  YoY % 4.24% 21.70% -27.48% 9.23% 188.91% 16.38% -
  Horiz. % 337.89% 324.15% 266.34% 367.24% 336.22% 116.38% 100.00%
EY 2.05 2.14 2.61 1.89 2.06 5.96 6.94 -18.38%
  YoY % -4.21% -18.01% 38.10% -8.25% -65.44% -14.12% -
  Horiz. % 29.54% 30.84% 37.61% 27.23% 29.68% 85.88% 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 0.59 0.55 0.85 0.85 1.16 0.60 0.53 1.80%
  YoY % 7.27% -35.29% 0.00% -26.72% 93.33% 13.21% -
  Horiz. % 111.32% 103.77% 160.38% 160.38% 218.87% 113.21% 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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
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