Highlights

[MBMR] YoY TTM Result on 2013-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     6.01%    YoY -     2.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,649,950 1,800,765 1,910,422 2,293,235 2,071,691 1,551,673 1,359,307 3.28%
  YoY % -8.38% -5.74% -16.69% 10.69% 33.51% 14.15% -
  Horiz. % 121.38% 132.48% 140.54% 168.71% 152.41% 114.15% 100.00%
PBT 76,664 166,795 147,420 196,592 175,180 150,771 151,689 -10.74%
  YoY % -54.04% 13.14% -25.01% 12.22% 16.19% -0.61% -
  Horiz. % 50.54% 109.96% 97.19% 129.60% 115.49% 99.39% 100.00%
Tax -11,821 -21,906 -4,293 -23,831 -13,810 -8,559 -13,638 -2.35%
  YoY % 46.04% -410.27% 81.99% -72.56% -61.35% 37.24% -
  Horiz. % 86.68% 160.62% 31.48% 174.74% 101.26% 62.76% 100.00%
NP 64,843 144,889 143,127 172,761 161,370 142,212 138,051 -11.82%
  YoY % -55.25% 1.23% -17.15% 7.06% 13.47% 3.01% -
  Horiz. % 46.97% 104.95% 103.68% 125.14% 116.89% 103.01% 100.00%
NP to SH 56,846 121,921 122,647 135,877 132,198 122,931 121,941 -11.93%
  YoY % -53.37% -0.59% -9.74% 2.78% 7.54% 0.81% -
  Horiz. % 46.62% 99.98% 100.58% 111.43% 108.41% 100.81% 100.00%
Tax Rate 15.42 % 13.13 % 2.91 % 12.12 % 7.88 % 5.68 % 8.99 % 9.40%
  YoY % 17.44% 351.20% -75.99% 53.81% 38.73% -36.82% -
  Horiz. % 171.52% 146.05% 32.37% 134.82% 87.65% 63.18% 100.00%
Total Cost 1,585,107 1,655,876 1,767,295 2,120,474 1,910,321 1,409,461 1,221,256 4.44%
  YoY % -4.27% -6.30% -16.66% 11.00% 35.54% 15.41% -
  Horiz. % 129.79% 135.59% 144.71% 173.63% 156.42% 115.41% 100.00%
Net Worth 1,587,704 1,609,664 1,485,614 1,387,000 789,571 971,507 961,460 8.71%
  YoY % -1.36% 8.35% 7.11% 75.67% -18.73% 1.04% -
  Horiz. % 165.13% 167.42% 154.52% 144.26% 82.12% 101.04% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 39,037 58,622 27,353 21,539 31,455 38,759 7,258 32.33%
  YoY % -33.41% 114.32% 26.99% -31.52% -18.84% 434.00% -
  Horiz. % 537.83% 807.66% 376.86% 296.76% 433.37% 534.00% 100.00%
Div Payout % 68.67 % 48.08 % 22.30 % 15.85 % 23.79 % 31.53 % 5.95 % 50.27%
  YoY % 42.82% 115.61% 40.69% -33.38% -24.55% 429.92% -
  Horiz. % 1,154.12% 808.07% 374.79% 266.39% 399.83% 529.92% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,587,704 1,609,664 1,485,614 1,387,000 789,571 971,507 961,460 8.71%
  YoY % -1.36% 8.35% 7.11% 75.67% -18.73% 1.04% -
  Horiz. % 165.13% 167.42% 154.52% 144.26% 82.12% 101.04% 100.00%
NOSH 391,060 390,695 390,951 390,704 263,190 242,876 240,967 8.40%
  YoY % 0.09% -0.07% 0.06% 48.45% 8.36% 0.79% -
  Horiz. % 162.29% 162.14% 162.24% 162.14% 109.22% 100.79% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.93 % 8.05 % 7.49 % 7.53 % 7.79 % 9.17 % 10.16 % -14.63%
  YoY % -51.18% 7.48% -0.53% -3.34% -15.05% -9.74% -
  Horiz. % 38.68% 79.23% 73.72% 74.11% 76.67% 90.26% 100.00%
ROE 3.58 % 7.57 % 8.26 % 9.80 % 16.74 % 12.65 % 12.68 % -18.99%
  YoY % -52.71% -8.35% -15.71% -41.46% 32.33% -0.24% -
  Horiz. % 28.23% 59.70% 65.14% 77.29% 132.02% 99.76% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 421.92 460.91 488.66 586.95 787.15 638.87 564.10 -4.72%
  YoY % -8.46% -5.68% -16.75% -25.43% 23.21% 13.25% -
  Horiz. % 74.80% 81.71% 86.63% 104.05% 139.54% 113.25% 100.00%
EPS 14.54 31.21 31.37 34.78 50.23 50.61 50.60 -18.75%
  YoY % -53.41% -0.51% -9.80% -30.76% -0.75% 0.02% -
  Horiz. % 28.74% 61.68% 62.00% 68.74% 99.27% 100.02% 100.00%
DPS 10.00 15.00 7.00 5.51 11.95 16.00 3.00 22.20%
  YoY % -33.33% 114.29% 27.04% -53.89% -25.31% 433.33% -
  Horiz. % 333.33% 500.00% 233.33% 183.67% 398.33% 533.33% 100.00%
NAPS 4.0600 4.1200 3.8000 3.5500 3.0000 4.0000 3.9900 0.29%
  YoY % -1.46% 8.42% 7.04% 18.33% -25.00% 0.25% -
  Horiz. % 101.75% 103.26% 95.24% 88.97% 75.19% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 422.10 460.69 488.74 586.67 530.00 396.96 347.75 3.28%
  YoY % -8.38% -5.74% -16.69% 10.69% 33.51% 14.15% -
  Horiz. % 121.38% 132.48% 140.54% 168.70% 152.41% 114.15% 100.00%
EPS 14.54 31.19 31.38 34.76 33.82 31.45 31.20 -11.94%
  YoY % -53.38% -0.61% -9.72% 2.78% 7.54% 0.80% -
  Horiz. % 46.60% 99.97% 100.58% 111.41% 108.40% 100.80% 100.00%
DPS 9.99 15.00 7.00 5.51 8.05 9.92 1.86 32.30%
  YoY % -33.40% 114.29% 27.04% -31.55% -18.85% 433.33% -
  Horiz. % 537.10% 806.45% 376.34% 296.24% 432.80% 533.33% 100.00%
NAPS 4.0618 4.1180 3.8006 3.5483 2.0199 2.4854 2.4597 8.71%
  YoY % -1.36% 8.35% 7.11% 75.67% -18.73% 1.04% -
  Horiz. % 165.13% 167.42% 154.51% 144.26% 82.12% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.0100 3.4800 3.1000 3.8300 2.9900 2.4800 2.2300 -
P/RPS 0.48 0.76 0.63 0.65 0.38 0.39 0.40 3.08%
  YoY % -36.84% 20.63% -3.08% 71.05% -2.56% -2.50% -
  Horiz. % 120.00% 190.00% 157.50% 162.50% 95.00% 97.50% 100.00%
P/EPS 13.83 11.15 9.88 11.01 5.95 4.90 4.41 20.96%
  YoY % 24.04% 12.85% -10.26% 85.04% 21.43% 11.11% -
  Horiz. % 313.61% 252.83% 224.04% 249.66% 134.92% 111.11% 100.00%
EY 7.23 8.97 10.12 9.08 16.80 20.41 22.69 -17.34%
  YoY % -19.40% -11.36% 11.45% -45.95% -17.69% -10.05% -
  Horiz. % 31.86% 39.53% 44.60% 40.02% 74.04% 89.95% 100.00%
DY 4.98 4.31 2.26 1.44 4.00 6.45 1.35 24.28%
  YoY % 15.55% 90.71% 56.94% -64.00% -37.98% 377.78% -
  Horiz. % 368.89% 319.26% 167.41% 106.67% 296.30% 477.78% 100.00%
P/NAPS 0.50 0.84 0.82 1.08 1.00 0.62 0.56 -1.87%
  YoY % -40.48% 2.44% -24.07% 8.00% 61.29% 10.71% -
  Horiz. % 89.29% 150.00% 146.43% 192.86% 178.57% 110.71% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 -
Price 2.4400 3.0900 2.8800 3.6700 3.9200 2.2800 2.4300 -
P/RPS 0.58 0.67 0.59 0.63 0.50 0.36 0.43 5.11%
  YoY % -13.43% 13.56% -6.35% 26.00% 38.89% -16.28% -
  Horiz. % 134.88% 155.81% 137.21% 146.51% 116.28% 83.72% 100.00%
P/EPS 16.79 9.90 9.18 10.55 7.80 4.50 4.80 23.18%
  YoY % 69.60% 7.84% -12.99% 35.26% 73.33% -6.25% -
  Horiz. % 349.79% 206.25% 191.25% 219.79% 162.50% 93.75% 100.00%
EY 5.96 10.10 10.89 9.48 12.81 22.20 20.82 -18.80%
  YoY % -40.99% -7.25% 14.87% -26.00% -42.30% 6.63% -
  Horiz. % 28.63% 48.51% 52.31% 45.53% 61.53% 106.63% 100.00%
DY 4.10 4.85 2.43 1.50 3.05 7.02 1.23 22.20%
  YoY % -15.46% 99.59% 62.00% -50.82% -56.55% 470.73% -
  Horiz. % 333.33% 394.31% 197.56% 121.95% 247.97% 570.73% 100.00%
P/NAPS 0.60 0.75 0.76 1.03 1.31 0.57 0.61 -0.27%
  YoY % -20.00% -1.32% -26.21% -21.37% 129.82% -6.56% -
  Horiz. % 98.36% 122.95% 124.59% 168.85% 214.75% 93.44% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

417  379  623  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS