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
31/03/18 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 - 390,820
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.
 


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 Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) 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