Highlights

[MBMR] YoY TTM Result on 2019-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     21.65%    YoY -     289.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,644,020 2,061,947 1,867,351 1,701,666 1,649,950 1,800,765 1,910,422 -2.47%
  YoY % -20.27% 10.42% 9.74% 3.13% -8.38% -5.74% -
  Horiz. % 86.06% 107.93% 97.75% 89.07% 86.37% 94.26% 100.00%
PBT 137,957 269,063 -108,487 76,346 76,664 166,795 147,420 -1.10%
  YoY % -48.73% 348.01% -242.10% -0.41% -54.04% 13.14% -
  Horiz. % 93.58% 182.51% -73.59% 51.79% 52.00% 113.14% 100.00%
Tax -5,303 -17,871 -9,074 -7,907 -11,821 -21,906 -4,293 3.58%
  YoY % 70.33% -96.95% -14.76% 33.11% 46.04% -410.27% -
  Horiz. % 123.53% 416.28% 211.37% 184.18% 275.36% 510.27% 100.00%
NP 132,654 251,192 -117,561 68,439 64,843 144,889 143,127 -1.26%
  YoY % -47.19% 313.67% -271.77% 5.55% -55.25% 1.23% -
  Horiz. % 92.68% 175.50% -82.14% 47.82% 45.30% 101.23% 100.00%
NP to SH 118,844 221,878 -117,046 60,400 56,846 121,921 122,647 -0.52%
  YoY % -46.44% 289.56% -293.78% 6.25% -53.37% -0.59% -
  Horiz. % 96.90% 180.91% -95.43% 49.25% 46.35% 99.41% 100.00%
Tax Rate 3.84 % 6.64 % - % 10.36 % 15.42 % 13.13 % 2.91 % 4.73%
  YoY % -42.17% 0.00% 0.00% -32.81% 17.44% 351.20% -
  Horiz. % 131.96% 228.18% 0.00% 356.01% 529.90% 451.20% 100.00%
Total Cost 1,511,366 1,810,755 1,984,912 1,633,227 1,585,107 1,655,876 1,767,295 -2.57%
  YoY % -16.53% -8.77% 21.53% 3.04% -4.27% -6.30% -
  Horiz. % 85.52% 102.46% 112.31% 92.41% 89.69% 93.70% 100.00%
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 2.70%
  YoY % 4.45% 11.78% -8.39% 2.66% -1.36% 8.35% -
  Horiz. % 117.35% 112.35% 100.51% 109.72% 106.87% 108.35% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 46,906 35,179 17,589 29,330 39,037 58,622 27,353 9.40%
  YoY % 33.33% 100.00% -40.03% -24.87% -33.41% 114.32% -
  Horiz. % 171.48% 128.61% 64.31% 107.23% 142.72% 214.32% 100.00%
Div Payout % 39.47 % 15.86 % - % 48.56 % 68.67 % 48.08 % 22.30 % 9.97%
  YoY % 148.87% 0.00% 0.00% -29.28% 42.82% 115.61% -
  Horiz. % 177.00% 71.12% 0.00% 217.76% 307.94% 215.61% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,587,704 1,609,664 1,485,614 2.70%
  YoY % 4.45% 11.78% -8.39% 2.66% -1.36% 8.35% -
  Horiz. % 117.35% 112.35% 100.51% 109.72% 106.87% 108.35% 100.00%
NOSH 390,887 390,887 390,887 390,885 391,060 390,695 390,951 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.04% 0.09% -0.07% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 100.03% 99.93% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.07 % 12.18 % -6.30 % 4.02 % 3.93 % 8.05 % 7.49 % 1.25%
  YoY % -33.74% 293.33% -256.72% 2.29% -51.18% 7.48% -
  Horiz. % 107.74% 162.62% -84.11% 53.67% 52.47% 107.48% 100.00%
ROE 6.82 % 13.29 % -7.84 % 3.71 % 3.58 % 7.57 % 8.26 % -3.14%
  YoY % -48.68% 269.52% -311.32% 3.63% -52.71% -8.35% -
  Horiz. % 82.57% 160.90% -94.92% 44.92% 43.34% 91.65% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 420.59 527.50 477.72 435.34 421.92 460.91 488.66 -2.47%
  YoY % -20.27% 10.42% 9.73% 3.18% -8.46% -5.68% -
  Horiz. % 86.07% 107.95% 97.76% 89.09% 86.34% 94.32% 100.00%
EPS 30.40 56.76 -29.94 15.45 14.54 31.21 31.37 -0.52%
  YoY % -46.44% 289.58% -293.79% 6.26% -53.41% -0.51% -
  Horiz. % 96.91% 180.94% -95.44% 49.25% 46.35% 99.49% 100.00%
DPS 12.00 9.00 4.50 7.50 10.00 15.00 7.00 9.39%
  YoY % 33.33% 100.00% -40.00% -25.00% -33.33% 114.29% -
  Horiz. % 171.43% 128.57% 64.29% 107.14% 142.86% 214.29% 100.00%
NAPS 4.4600 4.2700 3.8200 4.1700 4.0600 4.1200 3.8000 2.70%
  YoY % 4.45% 11.78% -8.39% 2.71% -1.46% 8.42% -
  Horiz. % 117.37% 112.37% 100.53% 109.74% 106.84% 108.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 420.59 527.50 477.72 435.33 422.10 460.69 488.74 -2.47%
  YoY % -20.27% 10.42% 9.74% 3.13% -8.38% -5.74% -
  Horiz. % 86.06% 107.93% 97.75% 89.07% 86.36% 94.26% 100.00%
EPS 30.40 56.76 -29.94 15.45 14.54 31.19 31.38 -0.53%
  YoY % -46.44% 289.58% -293.79% 6.26% -53.38% -0.61% -
  Horiz. % 96.88% 180.88% -95.41% 49.24% 46.34% 99.39% 100.00%
DPS 12.00 9.00 4.50 7.50 9.99 15.00 7.00 9.39%
  YoY % 33.33% 100.00% -40.00% -24.92% -33.40% 114.29% -
  Horiz. % 171.43% 128.57% 64.29% 107.14% 142.71% 214.29% 100.00%
NAPS 4.4600 4.2700 3.8200 4.1700 4.0618 4.1180 3.8006 2.70%
  YoY % 4.45% 11.78% -8.39% 2.66% -1.36% 8.35% -
  Horiz. % 117.35% 112.35% 100.51% 109.72% 106.87% 108.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.2400 2.9000 2.3800 2.2500 2.0100 3.4800 3.1000 -
P/RPS 0.77 0.55 0.50 0.52 0.48 0.76 0.63 3.40%
  YoY % 40.00% 10.00% -3.85% 8.33% -36.84% 20.63% -
  Horiz. % 122.22% 87.30% 79.37% 82.54% 76.19% 120.63% 100.00%
P/EPS 10.66 5.11 -7.95 14.56 13.83 11.15 9.88 1.27%
  YoY % 108.61% 164.28% -154.60% 5.28% 24.04% 12.85% -
  Horiz. % 107.89% 51.72% -80.47% 147.37% 139.98% 112.85% 100.00%
EY 9.38 19.57 -12.58 6.87 7.23 8.97 10.12 -1.26%
  YoY % -52.07% 255.56% -283.11% -4.98% -19.40% -11.36% -
  Horiz. % 92.69% 193.38% -124.31% 67.89% 71.44% 88.64% 100.00%
DY 3.70 3.10 1.89 3.33 4.98 4.31 2.26 8.55%
  YoY % 19.35% 64.02% -43.24% -33.13% 15.55% 90.71% -
  Horiz. % 163.72% 137.17% 83.63% 147.35% 220.35% 190.71% 100.00%
P/NAPS 0.73 0.68 0.62 0.54 0.50 0.84 0.82 -1.92%
  YoY % 7.35% 9.68% 14.81% 8.00% -40.48% 2.44% -
  Horiz. % 89.02% 82.93% 75.61% 65.85% 60.98% 102.44% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 -
Price 3.1600 3.6700 2.3200 2.1800 2.4400 3.0900 2.8800 -
P/RPS 0.75 0.70 0.49 0.50 0.58 0.67 0.59 4.08%
  YoY % 7.14% 42.86% -2.00% -13.79% -13.43% 13.56% -
  Horiz. % 127.12% 118.64% 83.05% 84.75% 98.31% 113.56% 100.00%
P/EPS 10.39 6.47 -7.75 14.11 16.79 9.90 9.18 2.08%
  YoY % 60.59% 183.48% -154.93% -15.96% 69.60% 7.84% -
  Horiz. % 113.18% 70.48% -84.42% 153.70% 182.90% 107.84% 100.00%
EY 9.62 15.47 -12.91 7.09 5.96 10.10 10.89 -2.04%
  YoY % -37.82% 219.83% -282.09% 18.96% -40.99% -7.25% -
  Horiz. % 88.34% 142.06% -118.55% 65.11% 54.73% 92.75% 100.00%
DY 3.80 2.45 1.94 3.44 4.10 4.85 2.43 7.73%
  YoY % 55.10% 26.29% -43.60% -16.10% -15.46% 99.59% -
  Horiz. % 156.38% 100.82% 79.84% 141.56% 168.72% 199.59% 100.00%
P/NAPS 0.71 0.86 0.61 0.52 0.60 0.75 0.76 -1.13%
  YoY % -17.44% 40.98% 17.31% -13.33% -20.00% -1.32% -
  Horiz. % 93.42% 113.16% 80.26% 68.42% 78.95% 98.68% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

190  581  601  1144 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.86+0.15 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.255-0.065 
 DNEX 0.235+0.01 
 PNEPCB 0.34+0.01 
 JFTECH 2.19+0.23 
 DGB 0.11-0.015 
 DNEX-WD 0.04+0.005 

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