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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

300  289  583  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 XOX 0.030.00 
 DNEX 0.775+0.01 
PARTNERS & BROKERS