Highlights

[MBMR] YoY Quarter Result on 2018-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     117.11%    YoY -     68.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 374,040 532,450 463,460 418,072 373,936 591,741 447,359 -2.94%
  YoY % -29.75% 14.89% 10.86% 11.80% -36.81% 32.27% -
  Horiz. % 83.61% 119.02% 103.60% 93.45% 83.59% 132.27% 100.00%
PBT 31,267 61,492 39,248 22,622 21,941 65,180 27,965 1.88%
  YoY % -49.15% 56.68% 73.49% 3.10% -66.34% 133.08% -
  Horiz. % 111.81% 219.89% 140.35% 80.89% 78.46% 233.08% 100.00%
Tax -993 -2,838 -2,181 -1,609 -1,084 -15,191 -1,185 -2.90%
  YoY % 65.01% -30.12% -35.55% -48.43% 92.86% -1,181.94% -
  Horiz. % 83.80% 239.49% 184.05% 135.78% 91.48% 1,281.94% 100.00%
NP 30,274 58,654 37,067 21,013 20,857 49,989 26,780 2.06%
  YoY % -48.39% 58.24% 76.40% 0.75% -58.28% 86.67% -
  Horiz. % 113.05% 219.02% 138.41% 78.47% 77.88% 186.67% 100.00%
NP to SH 27,229 49,655 32,815 19,425 18,397 35,140 23,421 2.54%
  YoY % -45.16% 51.32% 68.93% 5.59% -47.65% 50.04% -
  Horiz. % 116.26% 212.01% 140.11% 82.94% 78.55% 150.04% 100.00%
Tax Rate 3.18 % 4.62 % 5.56 % 7.11 % 4.94 % 23.31 % 4.24 % -4.68%
  YoY % -31.17% -16.91% -21.80% 43.93% -78.81% 449.76% -
  Horiz. % 75.00% 108.96% 131.13% 167.69% 116.51% 549.76% 100.00%
Total Cost 343,766 473,796 426,393 397,059 353,079 541,752 420,579 -3.30%
  YoY % -27.44% 11.12% 7.39% 12.46% -34.83% 28.81% -
  Horiz. % 81.74% 112.65% 101.38% 94.41% 83.95% 128.81% 100.00%
Net Worth 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 3.10%
  YoY % 7.97% 10.99% -9.46% 2.55% -0.57% 8.57% -
  Horiz. % 120.13% 111.26% 100.24% 110.71% 107.95% 108.57% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,747,267 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 3.10%
  YoY % 7.97% 10.99% -9.46% 2.55% -0.57% 8.57% -
  Horiz. % 120.13% 111.26% 100.24% 110.71% 107.95% 108.57% 100.00%
NOSH 390,887 390,887 390,887 390,845 390,594 390,901 391,001 -0.00%
  YoY % 0.00% 0.00% 0.01% 0.06% -0.08% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.96% 99.90% 99.97% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.09 % 11.02 % 8.00 % 5.03 % 5.58 % 8.45 % 5.99 % 5.13%
  YoY % -26.59% 37.75% 59.05% -9.86% -33.96% 41.07% -
  Horiz. % 135.06% 183.97% 133.56% 83.97% 93.16% 141.07% 100.00%
ROE 1.56 % 3.07 % 2.25 % 1.21 % 1.17 % 2.23 % 1.61 % -0.52%
  YoY % -49.19% 36.44% 85.95% 3.42% -47.53% 38.51% -
  Horiz. % 96.89% 190.68% 139.75% 75.16% 72.67% 138.51% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 95.69 136.22 118.57 106.97 95.74 151.38 114.41 -2.93%
  YoY % -29.75% 14.89% 10.84% 11.73% -36.76% 32.31% -
  Horiz. % 83.64% 119.06% 103.64% 93.50% 83.68% 132.31% 100.00%
EPS 6.96 12.70 8.40 4.97 4.71 8.99 5.99 2.53%
  YoY % -45.20% 51.19% 69.01% 5.52% -47.61% 50.08% -
  Horiz. % 116.19% 212.02% 140.23% 82.97% 78.63% 150.08% 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 4.4700 4.1400 3.7300 4.1200 4.0200 4.0400 3.7200 3.11%
  YoY % 7.97% 10.99% -9.47% 2.49% -0.50% 8.60% -
  Horiz. % 120.16% 111.29% 100.27% 110.75% 108.06% 108.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 95.69 136.22 118.57 106.95 95.66 151.38 114.45 -2.94%
  YoY % -29.75% 14.89% 10.86% 11.80% -36.81% 32.27% -
  Horiz. % 83.61% 119.02% 103.60% 93.45% 83.58% 132.27% 100.00%
EPS 6.96 12.70 8.40 4.97 4.71 8.99 5.99 2.53%
  YoY % -45.20% 51.19% 69.01% 5.52% -47.61% 50.08% -
  Horiz. % 116.19% 212.02% 140.23% 82.97% 78.63% 150.08% 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 4.4700 4.1400 3.7300 4.1196 4.0170 4.0401 3.7211 3.10%
  YoY % 7.97% 10.99% -9.46% 2.55% -0.57% 8.57% -
  Horiz. % 120.13% 111.26% 100.24% 110.71% 107.95% 108.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.7800 2.7600 2.4500 2.5200 2.2000 3.2900 3.2500 -
P/RPS 2.91 2.03 2.07 2.36 2.30 2.17 2.84 0.41%
  YoY % 43.35% -1.93% -12.29% 2.61% 5.99% -23.59% -
  Horiz. % 102.46% 71.48% 72.89% 83.10% 80.99% 76.41% 100.00%
P/EPS 39.91 21.73 29.18 50.70 46.71 36.60 54.26 -4.99%
  YoY % 83.66% -25.53% -42.45% 8.54% 27.62% -32.55% -
  Horiz. % 73.55% 40.05% 53.78% 93.44% 86.09% 67.45% 100.00%
EY 2.51 4.60 3.43 1.97 2.14 2.73 1.84 5.31%
  YoY % -45.43% 34.11% 74.11% -7.94% -21.61% 48.37% -
  Horiz. % 136.41% 250.00% 186.41% 107.07% 116.30% 148.37% 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 0.62 0.67 0.66 0.61 0.55 0.81 0.87 -5.48%
  YoY % -7.46% 1.52% 8.20% 10.91% -32.10% -6.90% -
  Horiz. % 71.26% 77.01% 75.86% 70.11% 63.22% 93.10% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 23/05/19 - 24/05/17 18/05/16 25/05/15 20/05/14 -
Price 2.8500 2.8000 2.3500 2.4200 2.2000 3.4500 3.1700 -
P/RPS 2.98 2.06 1.98 2.26 2.30 2.28 2.77 1.22%
  YoY % 44.66% 4.04% -12.39% -1.74% 0.88% -17.69% -
  Horiz. % 107.58% 74.37% 71.48% 81.59% 83.03% 82.31% 100.00%
P/EPS 40.91 22.04 27.99 48.69 46.71 38.38 52.92 -4.20%
  YoY % 85.62% -21.26% -42.51% 4.24% 21.70% -27.48% -
  Horiz. % 77.31% 41.65% 52.89% 92.01% 88.27% 72.52% 100.00%
EY 2.44 4.54 3.57 2.05 2.14 2.61 1.89 4.34%
  YoY % -46.26% 27.17% 74.15% -4.21% -18.01% 38.10% -
  Horiz. % 129.10% 240.21% 188.89% 108.47% 113.23% 138.10% 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 0.64 0.68 0.63 0.59 0.55 0.85 0.85 -4.62%
  YoY % -5.88% 7.94% 6.78% 7.27% -35.29% 0.00% -
  Horiz. % 75.29% 80.00% 74.12% 69.41% 64.71% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

517  523  459  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.265+0.005 
 NICE 0.22+0.105 
 PHB 0.04+0.01 
 IRIS 0.44+0.065 
 BORNOIL 0.050.00 
 PHB-WB 0.025+0.005 
 FINTEC 0.130.00 
 LKL 1.80+0.41 
 SAPNRG 0.100.00 
 BIOHLDG 0.36+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers