Highlights

[MBMR] YoY TTM Result on 2015-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -14.26%    YoY -     -7.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,873,021 1,736,529 1,670,708 1,788,863 1,784,169 2,257,623 2,235,161 -2.90%
  YoY % 7.86% 3.94% -6.61% 0.26% -20.97% 1.00% -
  Horiz. % 83.80% 77.69% 74.75% 80.03% 79.82% 101.00% 100.00%
PBT -75,038 61,940 90,294 151,325 125,423 196,106 181,965 -
  YoY % -221.15% -31.40% -40.33% 20.65% -36.04% 7.77% -
  Horiz. % -41.24% 34.04% 49.62% 83.16% 68.93% 107.77% 100.00%
Tax -8,705 -8,431 -12,657 -23,337 166 -23,103 -14,481 -8.13%
  YoY % -3.25% 33.39% 45.76% -14,158.43% 100.72% -59.54% -
  Horiz. % 60.11% 58.22% 87.40% 161.16% -1.15% 159.54% 100.00%
NP -83,743 53,509 77,637 127,988 125,589 173,003 167,484 -
  YoY % -256.50% -31.08% -39.34% 1.91% -27.41% 3.30% -
  Horiz. % -50.00% 31.95% 46.35% 76.42% 74.99% 103.30% 100.00%
NP to SH -86,275 46,436 69,521 104,537 113,530 135,533 132,346 -
  YoY % -285.79% -33.21% -33.50% -7.92% -16.23% 2.41% -
  Horiz. % -65.19% 35.09% 52.53% 78.99% 85.78% 102.41% 100.00%
Tax Rate - % 13.61 % 14.02 % 15.42 % -0.13 % 11.78 % 7.96 % -
  YoY % 0.00% -2.92% -9.08% 11,961.54% -101.10% 47.99% -
  Horiz. % 0.00% 170.98% 176.13% 193.72% -1.63% 147.99% 100.00%
Total Cost 1,956,764 1,683,020 1,593,071 1,660,875 1,658,580 2,084,620 2,067,677 -0.91%
  YoY % 16.27% 5.65% -4.08% 0.14% -20.44% 0.82% -
  Horiz. % 94.64% 81.40% 77.05% 80.33% 80.21% 100.82% 100.00%
Net Worth 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 918,860 8.71%
  YoY % -6.95% 1.98% 0.65% 6.04% 6.17% 53.50% -
  Horiz. % 165.06% 177.39% 173.95% 172.83% 162.98% 153.50% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 17,589 17,606 23,430 58,590 42,993 21,539 22,473 -4.00%
  YoY % -0.09% -24.86% -60.01% 36.28% 99.60% -4.16% -
  Horiz. % 78.27% 78.34% 104.26% 260.70% 191.30% 95.84% 100.00%
Div Payout % - % 37.92 % 33.70 % 56.05 % 37.87 % 15.89 % 16.98 % -
  YoY % 0.00% 12.52% -39.88% 48.01% 138.33% -6.42% -
  Horiz. % 0.00% 223.32% 198.47% 330.09% 223.03% 93.58% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 918,860 8.71%
  YoY % -6.95% 1.98% 0.65% 6.04% 6.17% 53.50% -
  Horiz. % 165.06% 177.39% 173.95% 172.83% 162.98% 153.50% 100.00%
NOSH 390,887 390,885 390,789 390,180 390,996 390,700 306,286 4.15%
  YoY % 0.00% 0.02% 0.16% -0.21% 0.08% 27.56% -
  Horiz. % 127.62% 127.62% 127.59% 127.39% 127.66% 127.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -4.47 % 3.08 % 4.65 % 7.15 % 7.04 % 7.66 % 7.49 % -
  YoY % -245.13% -33.76% -34.97% 1.56% -8.09% 2.27% -
  Horiz. % -59.68% 41.12% 62.08% 95.46% 93.99% 102.27% 100.00%
ROE -5.69 % 2.85 % 4.35 % 6.58 % 7.58 % 9.61 % 14.40 % -
  YoY % -299.65% -34.48% -33.89% -13.19% -21.12% -33.26% -
  Horiz. % -39.51% 19.79% 30.21% 45.69% 52.64% 66.74% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 479.17 444.26 427.52 458.47 456.31 577.84 729.76 -6.77%
  YoY % 7.86% 3.92% -6.75% 0.47% -21.03% -20.82% -
  Horiz. % 65.66% 60.88% 58.58% 62.82% 62.53% 79.18% 100.00%
EPS -22.07 11.88 17.79 26.79 29.04 34.69 43.21 -
  YoY % -285.77% -33.22% -33.59% -7.75% -16.29% -19.72% -
  Horiz. % -51.08% 27.49% 41.17% 62.00% 67.21% 80.28% 100.00%
DPS 4.50 4.50 6.00 15.00 11.00 5.51 7.34 -7.83%
  YoY % 0.00% -25.00% -60.00% 36.36% 99.64% -24.93% -
  Horiz. % 61.31% 61.31% 81.74% 204.36% 149.86% 75.07% 100.00%
NAPS 3.8800 4.1700 4.0900 4.0700 3.8300 3.6100 3.0000 4.38%
  YoY % -6.95% 1.96% 0.49% 6.27% 6.09% 20.33% -
  Horiz. % 129.33% 139.00% 136.33% 135.67% 127.67% 120.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 479.17 444.25 427.41 457.64 456.44 577.56 571.82 -2.90%
  YoY % 7.86% 3.94% -6.61% 0.26% -20.97% 1.00% -
  Horiz. % 83.80% 77.69% 74.75% 80.03% 79.82% 101.00% 100.00%
EPS -22.07 11.88 17.79 26.74 29.04 34.67 33.86 -
  YoY % -285.77% -33.22% -33.47% -7.92% -16.24% 2.39% -
  Horiz. % -65.18% 35.09% 52.54% 78.97% 85.76% 102.39% 100.00%
DPS 4.50 4.50 5.99 14.99 11.00 5.51 5.75 -4.00%
  YoY % 0.00% -24.87% -60.04% 36.27% 99.64% -4.17% -
  Horiz. % 78.26% 78.26% 104.17% 260.70% 191.30% 95.83% 100.00%
NAPS 3.8800 4.1700 4.0890 4.0626 3.8311 3.6083 2.3507 8.71%
  YoY % -6.95% 1.98% 0.65% 6.04% 6.17% 53.50% -
  Horiz. % 165.06% 177.39% 173.95% 172.83% 162.98% 153.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.0600 2.0400 2.5000 2.8900 2.8500 3.6000 3.3600 -
P/RPS 0.43 0.46 0.58 0.63 0.62 0.62 0.46 -1.12%
  YoY % -6.52% -20.69% -7.94% 1.61% 0.00% 34.78% -
  Horiz. % 93.48% 100.00% 126.09% 136.96% 134.78% 134.78% 100.00%
P/EPS -9.33 17.17 14.05 10.79 9.82 10.38 7.78 -
  YoY % -154.34% 22.21% 30.21% 9.88% -5.39% 33.42% -
  Horiz. % -119.92% 220.69% 180.59% 138.69% 126.22% 133.42% 100.00%
EY -10.71 5.82 7.12 9.27 10.19 9.64 12.86 -
  YoY % -284.02% -18.26% -23.19% -9.03% 5.71% -25.04% -
  Horiz. % -83.28% 45.26% 55.37% 72.08% 79.24% 74.96% 100.00%
DY 2.18 2.21 2.40 5.19 3.86 1.53 2.18 -
  YoY % -1.36% -7.92% -53.76% 34.46% 152.29% -29.82% -
  Horiz. % 100.00% 101.38% 110.09% 238.07% 177.06% 70.18% 100.00%
P/NAPS 0.53 0.49 0.61 0.71 0.74 1.00 1.12 -11.72%
  YoY % 8.16% -19.67% -14.08% -4.05% -26.00% -10.71% -
  Horiz. % 47.32% 43.75% 54.46% 63.39% 66.07% 89.29% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 -
Price 1.8700 2.1200 2.4300 2.8300 2.8200 3.5800 3.3800 -
P/RPS 0.39 0.48 0.57 0.62 0.62 0.62 0.46 -2.71%
  YoY % -18.75% -15.79% -8.06% 0.00% 0.00% 34.78% -
  Horiz. % 84.78% 104.35% 123.91% 134.78% 134.78% 134.78% 100.00%
P/EPS -8.47 17.85 13.66 10.56 9.71 10.32 7.82 -
  YoY % -147.45% 30.67% 29.36% 8.75% -5.91% 31.97% -
  Horiz. % -108.31% 228.26% 174.68% 135.04% 124.17% 131.97% 100.00%
EY -11.80 5.60 7.32 9.47 10.30 9.69 12.78 -
  YoY % -310.71% -23.50% -22.70% -8.06% 6.30% -24.18% -
  Horiz. % -92.33% 43.82% 57.28% 74.10% 80.59% 75.82% 100.00%
DY 2.41 2.12 2.47 5.30 3.90 1.54 2.17 1.76%
  YoY % 13.68% -14.17% -53.40% 35.90% 153.25% -29.03% -
  Horiz. % 111.06% 97.70% 113.82% 244.24% 179.72% 70.97% 100.00%
P/NAPS 0.48 0.51 0.59 0.70 0.74 0.99 1.13 -13.29%
  YoY % -5.88% -13.56% -15.71% -5.41% -25.25% -12.39% -
  Horiz. % 42.48% 45.13% 52.21% 61.95% 65.49% 87.61% 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.
 


 

37  49  260  1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.2650.00 
 ARMADA 0.305-0.01 
 MNC-PA 0.040.00 
 SUMATEC 0.025-0.005 
 LONBISC 0.105-0.035 
 PA 0.055-0.005 
 KNM 0.385+0.005 
 OCK-WA 0.135-0.005 
 SAPNRG 0.29-0.005 
 HIBISCS 0.995-0.025 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers