Highlights

[MBMR] YoY Quarter Result on 2015-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     11.38%    YoY -     50.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 463,460 418,072 373,936 591,741 447,359 609,921 543,661 -2.62%
  YoY % 10.86% 11.80% -36.81% 32.27% -26.65% 12.19% -
  Horiz. % 85.25% 76.90% 68.78% 108.84% 82.29% 112.19% 100.00%
PBT 39,248 22,622 21,941 65,180 27,965 46,763 56,192 -5.80%
  YoY % 73.49% 3.10% -66.34% 133.08% -40.20% -16.78% -
  Horiz. % 69.85% 40.26% 39.05% 116.00% 49.77% 83.22% 100.00%
Tax -2,181 -1,609 -1,084 -15,191 -1,185 -5,085 -4,428 -11.13%
  YoY % -35.55% -48.43% 92.86% -1,181.94% 76.70% -14.84% -
  Horiz. % 49.25% 36.34% 24.48% 343.07% 26.76% 114.84% 100.00%
NP 37,067 21,013 20,857 49,989 26,780 41,678 51,764 -5.41%
  YoY % 76.40% 0.75% -58.28% 86.67% -35.75% -19.48% -
  Horiz. % 71.61% 40.59% 40.29% 96.57% 51.73% 80.52% 100.00%
NP to SH 32,815 19,425 18,397 35,140 23,421 32,751 41,021 -3.65%
  YoY % 68.93% 5.59% -47.65% 50.04% -28.49% -20.16% -
  Horiz. % 80.00% 47.35% 44.85% 85.66% 57.10% 79.84% 100.00%
Tax Rate 5.56 % 7.11 % 4.94 % 23.31 % 4.24 % 10.87 % 7.88 % -5.64%
  YoY % -21.80% 43.93% -78.81% 449.76% -60.99% 37.94% -
  Horiz. % 70.56% 90.23% 62.69% 295.81% 53.81% 137.94% 100.00%
Total Cost 426,393 397,059 353,079 541,752 420,579 568,243 491,897 -2.35%
  YoY % 7.39% 12.46% -34.83% 28.81% -25.99% 15.52% -
  Horiz. % 86.68% 80.72% 71.78% 110.14% 85.50% 115.52% 100.00%
Net Worth 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 4.08%
  YoY % -9.46% 2.55% -0.57% 8.57% 6.03% 19.59% -
  Horiz. % 127.11% 140.39% 136.89% 137.68% 126.81% 119.59% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 4.08%
  YoY % -9.46% 2.55% -0.57% 8.57% 6.03% 19.59% -
  Horiz. % 127.11% 140.39% 136.89% 137.68% 126.81% 119.59% 100.00%
NOSH 390,887 390,845 390,594 390,901 391,001 390,823 243,015 8.24%
  YoY % 0.01% 0.06% -0.08% -0.03% 0.05% 60.82% -
  Horiz. % 160.85% 160.83% 160.73% 160.85% 160.90% 160.82% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.00 % 5.03 % 5.58 % 8.45 % 5.99 % 6.83 % 9.52 % -2.86%
  YoY % 59.05% -9.86% -33.96% 41.07% -12.30% -28.26% -
  Horiz. % 84.03% 52.84% 58.61% 88.76% 62.92% 71.74% 100.00%
ROE 2.25 % 1.21 % 1.17 % 2.23 % 1.61 % 2.39 % 3.58 % -7.45%
  YoY % 85.95% 3.42% -47.53% 38.51% -32.64% -33.24% -
  Horiz. % 62.85% 33.80% 32.68% 62.29% 44.97% 66.76% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 118.57 106.97 95.74 151.38 114.41 156.06 223.71 -10.04%
  YoY % 10.84% 11.73% -36.76% 32.31% -26.69% -30.24% -
  Horiz. % 53.00% 47.82% 42.80% 67.67% 51.14% 69.76% 100.00%
EPS 8.40 4.97 4.71 8.99 5.99 8.38 16.88 -10.98%
  YoY % 69.01% 5.52% -47.61% 50.08% -28.52% -50.36% -
  Horiz. % 49.76% 29.44% 27.90% 53.26% 35.49% 49.64% 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 3.7300 4.1200 4.0200 4.0400 3.7200 3.5100 4.7200 -3.85%
  YoY % -9.47% 2.49% -0.50% 8.60% 5.98% -25.64% -
  Horiz. % 79.03% 87.29% 85.17% 85.59% 78.81% 74.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 118.57 106.95 95.66 151.38 114.45 156.03 139.08 -2.62%
  YoY % 10.86% 11.80% -36.81% 32.27% -26.65% 12.19% -
  Horiz. % 85.25% 76.90% 68.78% 108.84% 82.29% 112.19% 100.00%
EPS 8.40 4.97 4.71 8.99 5.99 8.38 10.49 -3.63%
  YoY % 69.01% 5.52% -47.61% 50.08% -28.52% -20.11% -
  Horiz. % 80.08% 47.38% 44.90% 85.70% 57.10% 79.89% 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 3.7300 4.1196 4.0170 4.0401 3.7211 3.5094 2.9344 4.08%
  YoY % -9.46% 2.55% -0.57% 8.57% 6.03% 19.60% -
  Horiz. % 127.11% 140.39% 136.89% 137.68% 126.81% 119.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4500 2.5200 2.2000 3.2900 3.2500 3.4700 3.5400 -
P/RPS 2.07 2.36 2.30 2.17 2.84 2.22 1.58 4.60%
  YoY % -12.29% 2.61% 5.99% -23.59% 27.93% 40.51% -
  Horiz. % 131.01% 149.37% 145.57% 137.34% 179.75% 140.51% 100.00%
P/EPS 29.18 50.70 46.71 36.60 54.26 41.41 20.97 5.66%
  YoY % -42.45% 8.54% 27.62% -32.55% 31.03% 97.47% -
  Horiz. % 139.15% 241.77% 222.75% 174.54% 258.75% 197.47% 100.00%
EY 3.43 1.97 2.14 2.73 1.84 2.41 4.77 -5.35%
  YoY % 74.11% -7.94% -21.61% 48.37% -23.65% -49.48% -
  Horiz. % 71.91% 41.30% 44.86% 57.23% 38.57% 50.52% 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 0.66 0.61 0.55 0.81 0.87 0.99 0.75 -2.11%
  YoY % 8.20% 10.91% -32.10% -6.90% -12.12% 32.00% -
  Horiz. % 88.00% 81.33% 73.33% 108.00% 116.00% 132.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 -
Price 2.3500 2.4200 2.2000 3.4500 3.1700 4.0600 2.8300 -
P/RPS 1.98 2.26 2.30 2.28 2.77 2.60 1.27 7.68%
  YoY % -12.39% -1.74% 0.88% -17.69% 6.54% 104.72% -
  Horiz. % 155.91% 177.95% 181.10% 179.53% 218.11% 204.72% 100.00%
P/EPS 27.99 48.69 46.71 38.38 52.92 48.45 16.77 8.91%
  YoY % -42.51% 4.24% 21.70% -27.48% 9.23% 188.91% -
  Horiz. % 166.91% 290.34% 278.53% 228.86% 315.56% 288.91% 100.00%
EY 3.57 2.05 2.14 2.61 1.89 2.06 5.96 -8.18%
  YoY % 74.15% -4.21% -18.01% 38.10% -8.25% -65.44% -
  Horiz. % 59.90% 34.40% 35.91% 43.79% 31.71% 34.56% 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 0.63 0.59 0.55 0.85 0.85 1.16 0.60 0.82%
  YoY % 6.78% 7.27% -35.29% 0.00% -26.72% 93.33% -
  Horiz. % 105.00% 98.33% 91.67% 141.67% 141.67% 193.33% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers