Highlights

[MBMR] YoY TTM Result on 2015-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1.63%    YoY -     -0.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,867,351 1,701,666 1,649,950 1,800,765 1,910,422 2,293,235 2,071,691 -1.72%
  YoY % 9.74% 3.13% -8.38% -5.74% -16.69% 10.69% -
  Horiz. % 90.14% 82.14% 79.64% 86.92% 92.22% 110.69% 100.00%
PBT -108,487 76,346 76,664 166,795 147,420 196,592 175,180 -
  YoY % -242.10% -0.41% -54.04% 13.14% -25.01% 12.22% -
  Horiz. % -61.93% 43.58% 43.76% 95.21% 84.15% 112.22% 100.00%
Tax -9,074 -7,907 -11,821 -21,906 -4,293 -23,831 -13,810 -6.76%
  YoY % -14.76% 33.11% 46.04% -410.27% 81.99% -72.56% -
  Horiz. % 65.71% 57.26% 85.60% 158.62% 31.09% 172.56% 100.00%
NP -117,561 68,439 64,843 144,889 143,127 172,761 161,370 -
  YoY % -271.77% 5.55% -55.25% 1.23% -17.15% 7.06% -
  Horiz. % -72.85% 42.41% 40.18% 89.79% 88.69% 107.06% 100.00%
NP to SH -117,046 60,400 56,846 121,921 122,647 135,877 132,198 -
  YoY % -293.78% 6.25% -53.37% -0.59% -9.74% 2.78% -
  Horiz. % -88.54% 45.69% 43.00% 92.23% 92.78% 102.78% 100.00%
Tax Rate - % 10.36 % 15.42 % 13.13 % 2.91 % 12.12 % 7.88 % -
  YoY % 0.00% -32.81% 17.44% 351.20% -75.99% 53.81% -
  Horiz. % 0.00% 131.47% 195.69% 166.62% 36.93% 153.81% 100.00%
Total Cost 1,984,912 1,633,227 1,585,107 1,655,876 1,767,295 2,120,474 1,910,321 0.64%
  YoY % 21.53% 3.04% -4.27% -6.30% -16.66% 11.00% -
  Horiz. % 103.90% 85.49% 82.98% 86.68% 92.51% 111.00% 100.00%
Net Worth 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 1,387,000 789,571 11.20%
  YoY % -8.39% 2.66% -1.36% 8.35% 7.11% 75.67% -
  Horiz. % 189.11% 206.44% 201.08% 203.87% 188.15% 175.67% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 17,589 29,330 39,037 58,622 27,353 21,539 31,455 -9.23%
  YoY % -40.03% -24.87% -33.41% 114.32% 26.99% -31.52% -
  Horiz. % 55.92% 93.24% 124.10% 186.37% 86.96% 68.48% 100.00%
Div Payout % - % 48.56 % 68.67 % 48.08 % 22.30 % 15.85 % 23.79 % -
  YoY % 0.00% -29.28% 42.82% 115.61% 40.69% -33.38% -
  Horiz. % 0.00% 204.12% 288.65% 202.10% 93.74% 66.62% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 1,387,000 789,571 11.20%
  YoY % -8.39% 2.66% -1.36% 8.35% 7.11% 75.67% -
  Horiz. % 189.11% 206.44% 201.08% 203.87% 188.15% 175.67% 100.00%
NOSH 390,887 390,885 391,060 390,695 390,951 390,704 263,190 6.81%
  YoY % 0.00% -0.04% 0.09% -0.07% 0.06% 48.45% -
  Horiz. % 148.52% 148.52% 148.58% 148.45% 148.54% 148.45% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -6.30 % 4.02 % 3.93 % 8.05 % 7.49 % 7.53 % 7.79 % -
  YoY % -256.72% 2.29% -51.18% 7.48% -0.53% -3.34% -
  Horiz. % -80.87% 51.60% 50.45% 103.34% 96.15% 96.66% 100.00%
ROE -7.84 % 3.71 % 3.58 % 7.57 % 8.26 % 9.80 % 16.74 % -
  YoY % -311.32% 3.63% -52.71% -8.35% -15.71% -41.46% -
  Horiz. % -46.83% 22.16% 21.39% 45.22% 49.34% 58.54% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 477.72 435.34 421.92 460.91 488.66 586.95 787.15 -7.98%
  YoY % 9.73% 3.18% -8.46% -5.68% -16.75% -25.43% -
  Horiz. % 60.69% 55.31% 53.60% 58.55% 62.08% 74.57% 100.00%
EPS -29.94 15.45 14.54 31.21 31.37 34.78 50.23 -
  YoY % -293.79% 6.26% -53.41% -0.51% -9.80% -30.76% -
  Horiz. % -59.61% 30.76% 28.95% 62.13% 62.45% 69.24% 100.00%
DPS 4.50 7.50 10.00 15.00 7.00 5.51 11.95 -15.02%
  YoY % -40.00% -25.00% -33.33% 114.29% 27.04% -53.89% -
  Horiz. % 37.66% 62.76% 83.68% 125.52% 58.58% 46.11% 100.00%
NAPS 3.8200 4.1700 4.0600 4.1200 3.8000 3.5500 3.0000 4.11%
  YoY % -8.39% 2.71% -1.46% 8.42% 7.04% 18.33% -
  Horiz. % 127.33% 139.00% 135.33% 137.33% 126.67% 118.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 477.72 435.33 422.10 460.69 488.74 586.67 530.00 -1.72%
  YoY % 9.74% 3.13% -8.38% -5.74% -16.69% 10.69% -
  Horiz. % 90.14% 82.14% 79.64% 86.92% 92.22% 110.69% 100.00%
EPS -29.94 15.45 14.54 31.19 31.38 34.76 33.82 -
  YoY % -293.79% 6.26% -53.38% -0.61% -9.72% 2.78% -
  Horiz. % -88.53% 45.68% 42.99% 92.22% 92.79% 102.78% 100.00%
DPS 4.50 7.50 9.99 15.00 7.00 5.51 8.05 -9.23%
  YoY % -40.00% -24.92% -33.40% 114.29% 27.04% -31.55% -
  Horiz. % 55.90% 93.17% 124.10% 186.34% 86.96% 68.45% 100.00%
NAPS 3.8200 4.1700 4.0618 4.1180 3.8006 3.5483 2.0199 11.20%
  YoY % -8.39% 2.66% -1.36% 8.35% 7.11% 75.67% -
  Horiz. % 189.12% 206.45% 201.09% 203.87% 188.16% 175.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3800 2.2500 2.0100 3.4800 3.1000 3.8300 2.9900 -
P/RPS 0.50 0.52 0.48 0.76 0.63 0.65 0.38 4.68%
  YoY % -3.85% 8.33% -36.84% 20.63% -3.08% 71.05% -
  Horiz. % 131.58% 136.84% 126.32% 200.00% 165.79% 171.05% 100.00%
P/EPS -7.95 14.56 13.83 11.15 9.88 11.01 5.95 -
  YoY % -154.60% 5.28% 24.04% 12.85% -10.26% 85.04% -
  Horiz. % -133.61% 244.71% 232.44% 187.39% 166.05% 185.04% 100.00%
EY -12.58 6.87 7.23 8.97 10.12 9.08 16.80 -
  YoY % -283.11% -4.98% -19.40% -11.36% 11.45% -45.95% -
  Horiz. % -74.88% 40.89% 43.04% 53.39% 60.24% 54.05% 100.00%
DY 1.89 3.33 4.98 4.31 2.26 1.44 4.00 -11.74%
  YoY % -43.24% -33.13% 15.55% 90.71% 56.94% -64.00% -
  Horiz. % 47.25% 83.25% 124.50% 107.75% 56.50% 36.00% 100.00%
P/NAPS 0.62 0.54 0.50 0.84 0.82 1.08 1.00 -7.65%
  YoY % 14.81% 8.00% -40.48% 2.44% -24.07% 8.00% -
  Horiz. % 62.00% 54.00% 50.00% 84.00% 82.00% 108.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 22/08/13 09/08/12 -
Price 2.3200 2.1800 2.4400 3.0900 2.8800 3.6700 3.9200 -
P/RPS 0.49 0.50 0.58 0.67 0.59 0.63 0.50 -0.34%
  YoY % -2.00% -13.79% -13.43% 13.56% -6.35% 26.00% -
  Horiz. % 98.00% 100.00% 116.00% 134.00% 118.00% 126.00% 100.00%
P/EPS -7.75 14.11 16.79 9.90 9.18 10.55 7.80 -
  YoY % -154.93% -15.96% 69.60% 7.84% -12.99% 35.26% -
  Horiz. % -99.36% 180.90% 215.26% 126.92% 117.69% 135.26% 100.00%
EY -12.91 7.09 5.96 10.10 10.89 9.48 12.81 -
  YoY % -282.09% 18.96% -40.99% -7.25% 14.87% -26.00% -
  Horiz. % -100.78% 55.35% 46.53% 78.84% 85.01% 74.00% 100.00%
DY 1.94 3.44 4.10 4.85 2.43 1.50 3.05 -7.26%
  YoY % -43.60% -16.10% -15.46% 99.59% 62.00% -50.82% -
  Horiz. % 63.61% 112.79% 134.43% 159.02% 79.67% 49.18% 100.00%
P/NAPS 0.61 0.52 0.60 0.75 0.76 1.03 1.31 -11.96%
  YoY % 17.31% -13.33% -20.00% -1.32% -26.21% -21.37% -
  Horiz. % 46.56% 39.69% 45.80% 57.25% 58.02% 78.63% 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.
 


 

122  209  445  1418 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.355-0.005 
 SAPNRG-WA 0.14-0.005 
 EDEN 0.145+0.02 
 DAYANG 1.51-0.11 
 PERDANA 0.415-0.03 
 MTRONIC 0.085+0.01 
 PUC 0.1050.00 
 HUAAN 0.27+0.01 
 MYSCM 0.25-0.01 
 ORION 0.2050.00 
Partners & Brokers