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.
 


 

254  209  512  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.28+0.01 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers