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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers