Highlights

[MBMR] YoY TTM Result on 2014-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -7.43%    YoY -     -16.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,736,529 1,670,708 1,788,863 1,784,169 2,257,623 2,235,161 1,584,450 1.54%
  YoY % 3.94% -6.61% 0.26% -20.97% 1.00% 41.07% -
  Horiz. % 109.60% 105.44% 112.90% 112.60% 142.49% 141.07% 100.00%
PBT 61,940 90,294 151,325 125,423 196,106 181,965 152,069 -13.89%
  YoY % -31.40% -40.33% 20.65% -36.04% 7.77% 19.66% -
  Horiz. % 40.73% 59.38% 99.51% 82.48% 128.96% 119.66% 100.00%
Tax -8,431 -12,657 -23,337 166 -23,103 -14,481 -9,409 -1.81%
  YoY % 33.39% 45.76% -14,158.43% 100.72% -59.54% -53.91% -
  Horiz. % 89.61% 134.52% 248.03% -1.76% 245.54% 153.91% 100.00%
NP 53,509 77,637 127,988 125,589 173,003 167,484 142,660 -15.07%
  YoY % -31.08% -39.34% 1.91% -27.41% 3.30% 17.40% -
  Horiz. % 37.51% 54.42% 89.72% 88.03% 121.27% 117.40% 100.00%
NP to SH 46,436 69,521 104,537 113,530 135,533 132,346 123,951 -15.08%
  YoY % -33.21% -33.50% -7.92% -16.23% 2.41% 6.77% -
  Horiz. % 37.46% 56.09% 84.34% 91.59% 109.34% 106.77% 100.00%
Tax Rate 13.61 % 14.02 % 15.42 % -0.13 % 11.78 % 7.96 % 6.19 % 14.02%
  YoY % -2.92% -9.08% 11,961.54% -101.10% 47.99% 28.59% -
  Horiz. % 219.87% 226.49% 249.11% -2.10% 190.31% 128.59% 100.00%
Total Cost 1,683,020 1,593,071 1,660,875 1,658,580 2,084,620 2,067,677 1,441,790 2.61%
  YoY % 5.65% -4.08% 0.14% -20.44% 0.82% 43.41% -
  Horiz. % 116.73% 110.49% 115.20% 115.04% 144.59% 143.41% 100.00%
Net Worth 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 918,860 970,996 9.01%
  YoY % 1.98% 0.65% 6.04% 6.17% 53.50% -5.37% -
  Horiz. % 167.87% 164.61% 163.55% 154.22% 145.26% 94.63% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 17,606 23,430 58,590 42,993 21,539 22,473 35,667 -11.09%
  YoY % -24.86% -60.01% 36.28% 99.60% -4.16% -36.99% -
  Horiz. % 49.36% 65.69% 164.27% 120.54% 60.39% 63.01% 100.00%
Div Payout % 37.92 % 33.70 % 56.05 % 37.87 % 15.89 % 16.98 % 28.78 % 4.70%
  YoY % 12.52% -39.88% 48.01% 138.33% -6.42% -41.00% -
  Horiz. % 131.76% 117.10% 194.75% 131.58% 55.21% 59.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 918,860 970,996 9.01%
  YoY % 1.98% 0.65% 6.04% 6.17% 53.50% -5.37% -
  Horiz. % 167.87% 164.61% 163.55% 154.22% 145.26% 94.63% 100.00%
NOSH 390,885 390,789 390,180 390,996 390,700 306,286 242,749 8.26%
  YoY % 0.02% 0.16% -0.21% 0.08% 27.56% 26.17% -
  Horiz. % 161.02% 160.98% 160.73% 161.07% 160.95% 126.17% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.08 % 4.65 % 7.15 % 7.04 % 7.66 % 7.49 % 9.00 % -16.35%
  YoY % -33.76% -34.97% 1.56% -8.09% 2.27% -16.78% -
  Horiz. % 34.22% 51.67% 79.44% 78.22% 85.11% 83.22% 100.00%
ROE 2.85 % 4.35 % 6.58 % 7.58 % 9.61 % 14.40 % 12.77 % -22.10%
  YoY % -34.48% -33.89% -13.19% -21.12% -33.26% 12.76% -
  Horiz. % 22.32% 34.06% 51.53% 59.36% 75.25% 112.76% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 444.26 427.52 458.47 456.31 577.84 729.76 652.71 -6.21%
  YoY % 3.92% -6.75% 0.47% -21.03% -20.82% 11.80% -
  Horiz. % 68.06% 65.50% 70.24% 69.91% 88.53% 111.80% 100.00%
EPS 11.88 17.79 26.79 29.04 34.69 43.21 51.06 -21.56%
  YoY % -33.22% -33.59% -7.75% -16.29% -19.72% -15.37% -
  Horiz. % 23.27% 34.84% 52.47% 56.87% 67.94% 84.63% 100.00%
DPS 4.50 6.00 15.00 11.00 5.51 7.34 14.70 -17.89%
  YoY % -25.00% -60.00% 36.36% 99.64% -24.93% -50.07% -
  Horiz. % 30.61% 40.82% 102.04% 74.83% 37.48% 49.93% 100.00%
NAPS 4.1700 4.0900 4.0700 3.8300 3.6100 3.0000 4.0000 0.70%
  YoY % 1.96% 0.49% 6.27% 6.09% 20.33% -25.00% -
  Horiz. % 104.25% 102.25% 101.75% 95.75% 90.25% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 444.25 427.41 457.64 456.44 577.56 571.82 405.35 1.54%
  YoY % 3.94% -6.61% 0.26% -20.97% 1.00% 41.07% -
  Horiz. % 109.60% 105.44% 112.90% 112.60% 142.48% 141.07% 100.00%
EPS 11.88 17.79 26.74 29.04 34.67 33.86 31.71 -15.08%
  YoY % -33.22% -33.47% -7.92% -16.24% 2.39% 6.78% -
  Horiz. % 37.46% 56.10% 84.33% 91.58% 109.33% 106.78% 100.00%
DPS 4.50 5.99 14.99 11.00 5.51 5.75 9.12 -11.10%
  YoY % -24.87% -60.04% 36.27% 99.64% -4.17% -36.95% -
  Horiz. % 49.34% 65.68% 164.36% 120.61% 60.42% 63.05% 100.00%
NAPS 4.1700 4.0890 4.0626 3.8311 3.6083 2.3507 2.4841 9.01%
  YoY % 1.98% 0.65% 6.04% 6.17% 53.50% -5.37% -
  Horiz. % 167.87% 164.61% 163.54% 154.22% 145.26% 94.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.0400 2.5000 2.8900 2.8500 3.6000 3.3600 2.2900 -
P/RPS 0.46 0.58 0.63 0.62 0.62 0.46 0.35 4.66%
  YoY % -20.69% -7.94% 1.61% 0.00% 34.78% 31.43% -
  Horiz. % 131.43% 165.71% 180.00% 177.14% 177.14% 131.43% 100.00%
P/EPS 17.17 14.05 10.79 9.82 10.38 7.78 4.48 25.07%
  YoY % 22.21% 30.21% 9.88% -5.39% 33.42% 73.66% -
  Horiz. % 383.26% 313.62% 240.85% 219.20% 231.70% 173.66% 100.00%
EY 5.82 7.12 9.27 10.19 9.64 12.86 22.30 -20.04%
  YoY % -18.26% -23.19% -9.03% 5.71% -25.04% -42.33% -
  Horiz. % 26.10% 31.93% 41.57% 45.70% 43.23% 57.67% 100.00%
DY 2.21 2.40 5.19 3.86 1.53 2.18 6.42 -16.27%
  YoY % -7.92% -53.76% 34.46% 152.29% -29.82% -66.04% -
  Horiz. % 34.42% 37.38% 80.84% 60.12% 23.83% 33.96% 100.00%
P/NAPS 0.49 0.61 0.71 0.74 1.00 1.12 0.57 -2.49%
  YoY % -19.67% -14.08% -4.05% -26.00% -10.71% 96.49% -
  Horiz. % 85.96% 107.02% 124.56% 129.82% 175.44% 196.49% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 -
Price 2.1200 2.4300 2.8300 2.8200 3.5800 3.3800 2.4000 -
P/RPS 0.48 0.57 0.62 0.62 0.62 0.46 0.37 4.43%
  YoY % -15.79% -8.06% 0.00% 0.00% 34.78% 24.32% -
  Horiz. % 129.73% 154.05% 167.57% 167.57% 167.57% 124.32% 100.00%
P/EPS 17.85 13.66 10.56 9.71 10.32 7.82 4.70 24.88%
  YoY % 30.67% 29.36% 8.75% -5.91% 31.97% 66.38% -
  Horiz. % 379.79% 290.64% 224.68% 206.60% 219.57% 166.38% 100.00%
EY 5.60 7.32 9.47 10.30 9.69 12.78 21.28 -19.93%
  YoY % -23.50% -22.70% -8.06% 6.30% -24.18% -39.94% -
  Horiz. % 26.32% 34.40% 44.50% 48.40% 45.54% 60.06% 100.00%
DY 2.12 2.47 5.30 3.90 1.54 2.17 6.12 -16.18%
  YoY % -14.17% -53.40% 35.90% 153.25% -29.03% -64.54% -
  Horiz. % 34.64% 40.36% 86.60% 63.73% 25.16% 35.46% 100.00%
P/NAPS 0.51 0.59 0.70 0.74 0.99 1.13 0.60 -2.67%
  YoY % -13.56% -15.71% -5.41% -25.25% -12.39% 88.33% -
  Horiz. % 85.00% 98.33% 116.67% 123.33% 165.00% 188.33% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers