Highlights

[MBMR] YoY TTM Result on 2016-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -15.48%    YoY -     -53.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,061,947 1,867,351 1,701,666 1,649,950 1,800,765 1,910,422 2,293,235 -1.76%
  YoY % 10.42% 9.74% 3.13% -8.38% -5.74% -16.69% -
  Horiz. % 89.91% 81.43% 74.20% 71.95% 78.53% 83.31% 100.00%
PBT 269,063 -108,487 76,346 76,664 166,795 147,420 196,592 5.37%
  YoY % 348.01% -242.10% -0.41% -54.04% 13.14% -25.01% -
  Horiz. % 136.86% -55.18% 38.83% 39.00% 84.84% 74.99% 100.00%
Tax -17,871 -9,074 -7,907 -11,821 -21,906 -4,293 -23,831 -4.68%
  YoY % -96.95% -14.76% 33.11% 46.04% -410.27% 81.99% -
  Horiz. % 74.99% 38.08% 33.18% 49.60% 91.92% 18.01% 100.00%
NP 251,192 -117,561 68,439 64,843 144,889 143,127 172,761 6.43%
  YoY % 313.67% -271.77% 5.55% -55.25% 1.23% -17.15% -
  Horiz. % 145.40% -68.05% 39.61% 37.53% 83.87% 82.85% 100.00%
NP to SH 221,878 -117,046 60,400 56,846 121,921 122,647 135,877 8.51%
  YoY % 289.56% -293.78% 6.25% -53.37% -0.59% -9.74% -
  Horiz. % 163.29% -86.14% 44.45% 41.84% 89.73% 90.26% 100.00%
Tax Rate 6.64 % - % 10.36 % 15.42 % 13.13 % 2.91 % 12.12 % -9.54%
  YoY % 0.00% 0.00% -32.81% 17.44% 351.20% -75.99% -
  Horiz. % 54.79% 0.00% 85.48% 127.23% 108.33% 24.01% 100.00%
Total Cost 1,810,755 1,984,912 1,633,227 1,585,107 1,655,876 1,767,295 2,120,474 -2.60%
  YoY % -8.77% 21.53% 3.04% -4.27% -6.30% -16.66% -
  Horiz. % 85.39% 93.61% 77.02% 74.75% 78.09% 83.34% 100.00%
Net Worth 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 1,387,000 3.13%
  YoY % 11.78% -8.39% 2.66% -1.36% 8.35% 7.11% -
  Horiz. % 120.34% 107.66% 117.52% 114.47% 116.05% 107.11% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 35,179 17,589 29,330 39,037 58,622 27,353 21,539 8.52%
  YoY % 100.00% -40.03% -24.87% -33.41% 114.32% 26.99% -
  Horiz. % 163.33% 81.66% 136.17% 181.23% 272.16% 126.99% 100.00%
Div Payout % 15.86 % - % 48.56 % 68.67 % 48.08 % 22.30 % 15.85 % 0.01%
  YoY % 0.00% 0.00% -29.28% 42.82% 115.61% 40.69% -
  Horiz. % 100.06% 0.00% 306.37% 433.25% 303.34% 140.69% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 1,387,000 3.13%
  YoY % 11.78% -8.39% 2.66% -1.36% 8.35% 7.11% -
  Horiz. % 120.34% 107.66% 117.52% 114.47% 116.05% 107.11% 100.00%
NOSH 390,887 390,887 390,885 391,060 390,695 390,951 390,704 0.01%
  YoY % 0.00% 0.00% -0.04% 0.09% -0.07% 0.06% -
  Horiz. % 100.05% 100.05% 100.05% 100.09% 100.00% 100.06% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.18 % -6.30 % 4.02 % 3.93 % 8.05 % 7.49 % 7.53 % 8.34%
  YoY % 293.33% -256.72% 2.29% -51.18% 7.48% -0.53% -
  Horiz. % 161.75% -83.67% 53.39% 52.19% 106.91% 99.47% 100.00%
ROE 13.29 % -7.84 % 3.71 % 3.58 % 7.57 % 8.26 % 9.80 % 5.21%
  YoY % 269.52% -311.32% 3.63% -52.71% -8.35% -15.71% -
  Horiz. % 135.61% -80.00% 37.86% 36.53% 77.24% 84.29% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 527.50 477.72 435.34 421.92 460.91 488.66 586.95 -1.76%
  YoY % 10.42% 9.73% 3.18% -8.46% -5.68% -16.75% -
  Horiz. % 89.87% 81.39% 74.17% 71.88% 78.53% 83.25% 100.00%
EPS 56.76 -29.94 15.45 14.54 31.21 31.37 34.78 8.50%
  YoY % 289.58% -293.79% 6.26% -53.41% -0.51% -9.80% -
  Horiz. % 163.20% -86.08% 44.42% 41.81% 89.74% 90.20% 100.00%
DPS 9.00 4.50 7.50 10.00 15.00 7.00 5.51 8.52%
  YoY % 100.00% -40.00% -25.00% -33.33% 114.29% 27.04% -
  Horiz. % 163.34% 81.67% 136.12% 181.49% 272.23% 127.04% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0600 4.1200 3.8000 3.5500 3.12%
  YoY % 11.78% -8.39% 2.71% -1.46% 8.42% 7.04% -
  Horiz. % 120.28% 107.61% 117.46% 114.37% 116.06% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 527.50 477.72 435.33 422.10 460.69 488.74 586.67 -1.76%
  YoY % 10.42% 9.74% 3.13% -8.38% -5.74% -16.69% -
  Horiz. % 89.91% 81.43% 74.20% 71.95% 78.53% 83.31% 100.00%
EPS 56.76 -29.94 15.45 14.54 31.19 31.38 34.76 8.51%
  YoY % 289.58% -293.79% 6.26% -53.38% -0.61% -9.72% -
  Horiz. % 163.29% -86.13% 44.45% 41.83% 89.73% 90.28% 100.00%
DPS 9.00 4.50 7.50 9.99 15.00 7.00 5.51 8.52%
  YoY % 100.00% -40.00% -24.92% -33.40% 114.29% 27.04% -
  Horiz. % 163.34% 81.67% 136.12% 181.31% 272.23% 127.04% 100.00%
NAPS 4.2700 3.8200 4.1700 4.0618 4.1180 3.8006 3.5483 3.13%
  YoY % 11.78% -8.39% 2.66% -1.36% 8.35% 7.11% -
  Horiz. % 120.34% 107.66% 117.52% 114.47% 116.06% 107.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.9000 2.3800 2.2500 2.0100 3.4800 3.1000 3.8300 -
P/RPS 0.55 0.50 0.52 0.48 0.76 0.63 0.65 -2.74%
  YoY % 10.00% -3.85% 8.33% -36.84% 20.63% -3.08% -
  Horiz. % 84.62% 76.92% 80.00% 73.85% 116.92% 96.92% 100.00%
P/EPS 5.11 -7.95 14.56 13.83 11.15 9.88 11.01 -12.00%
  YoY % 164.28% -154.60% 5.28% 24.04% 12.85% -10.26% -
  Horiz. % 46.41% -72.21% 132.24% 125.61% 101.27% 89.74% 100.00%
EY 19.57 -12.58 6.87 7.23 8.97 10.12 9.08 13.65%
  YoY % 255.56% -283.11% -4.98% -19.40% -11.36% 11.45% -
  Horiz. % 215.53% -138.55% 75.66% 79.63% 98.79% 111.45% 100.00%
DY 3.10 1.89 3.33 4.98 4.31 2.26 1.44 13.63%
  YoY % 64.02% -43.24% -33.13% 15.55% 90.71% 56.94% -
  Horiz. % 215.28% 131.25% 231.25% 345.83% 299.31% 156.94% 100.00%
P/NAPS 0.68 0.62 0.54 0.50 0.84 0.82 1.08 -7.42%
  YoY % 9.68% 14.81% 8.00% -40.48% 2.44% -24.07% -
  Horiz. % 62.96% 57.41% 50.00% 46.30% 77.78% 75.93% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 22/08/13 -
Price 3.6700 2.3200 2.1800 2.4400 3.0900 2.8800 3.6700 -
P/RPS 0.70 0.49 0.50 0.58 0.67 0.59 0.63 1.77%
  YoY % 42.86% -2.00% -13.79% -13.43% 13.56% -6.35% -
  Horiz. % 111.11% 77.78% 79.37% 92.06% 106.35% 93.65% 100.00%
P/EPS 6.47 -7.75 14.11 16.79 9.90 9.18 10.55 -7.82%
  YoY % 183.48% -154.93% -15.96% 69.60% 7.84% -12.99% -
  Horiz. % 61.33% -73.46% 133.74% 159.15% 93.84% 87.01% 100.00%
EY 15.47 -12.91 7.09 5.96 10.10 10.89 9.48 8.50%
  YoY % 219.83% -282.09% 18.96% -40.99% -7.25% 14.87% -
  Horiz. % 163.19% -136.18% 74.79% 62.87% 106.54% 114.87% 100.00%
DY 2.45 1.94 3.44 4.10 4.85 2.43 1.50 8.52%
  YoY % 26.29% -43.60% -16.10% -15.46% 99.59% 62.00% -
  Horiz. % 163.33% 129.33% 229.33% 273.33% 323.33% 162.00% 100.00%
P/NAPS 0.86 0.61 0.52 0.60 0.75 0.76 1.03 -2.96%
  YoY % 40.98% 17.31% -13.33% -20.00% -1.32% -26.21% -
  Horiz. % 83.50% 59.22% 50.49% 58.25% 72.82% 73.79% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers