Highlights

[MBMR] YoY TTM Result on 2016-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     22.30%    YoY -     -33.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,104,793 1,873,021 1,736,529 1,670,708 1,788,863 1,784,169 2,257,623 -1.16%
  YoY % 12.37% 7.86% 3.94% -6.61% 0.26% -20.97% -
  Horiz. % 93.23% 82.96% 76.92% 74.00% 79.24% 79.03% 100.00%
PBT 291,287 -75,038 61,940 90,294 151,325 125,423 196,106 6.81%
  YoY % 488.19% -221.15% -31.40% -40.33% 20.65% -36.04% -
  Horiz. % 148.54% -38.26% 31.58% 46.04% 77.16% 63.96% 100.00%
Tax -19,904 -8,705 -8,431 -12,657 -23,337 166 -23,103 -2.45%
  YoY % -128.65% -3.25% 33.39% 45.76% -14,158.43% 100.72% -
  Horiz. % 86.15% 37.68% 36.49% 54.79% 101.01% -0.72% 100.00%
NP 271,383 -83,743 53,509 77,637 127,988 125,589 173,003 7.79%
  YoY % 424.07% -256.50% -31.08% -39.34% 1.91% -27.41% -
  Horiz. % 156.87% -48.41% 30.93% 44.88% 73.98% 72.59% 100.00%
NP to SH 239,537 -86,275 46,436 69,521 104,537 113,530 135,533 9.95%
  YoY % 377.64% -285.79% -33.21% -33.50% -7.92% -16.23% -
  Horiz. % 176.74% -63.66% 34.26% 51.29% 77.13% 83.77% 100.00%
Tax Rate 6.83 % - % 13.61 % 14.02 % 15.42 % -0.13 % 11.78 % -8.68%
  YoY % 0.00% 0.00% -2.92% -9.08% 11,961.54% -101.10% -
  Horiz. % 57.98% 0.00% 115.53% 119.02% 130.90% -1.10% 100.00%
Total Cost 1,833,410 1,956,764 1,683,020 1,593,071 1,660,875 1,658,580 2,084,620 -2.12%
  YoY % -6.30% 16.27% 5.65% -4.08% 0.14% -20.44% -
  Horiz. % 87.95% 93.87% 80.74% 76.42% 79.67% 79.56% 100.00%
Net Worth 1,704,270 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 3.20%
  YoY % 12.37% -6.95% 1.98% 0.65% 6.04% 6.17% -
  Horiz. % 120.83% 107.53% 115.57% 113.32% 112.59% 106.17% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 35,179 17,589 17,606 23,430 58,590 42,993 21,539 8.52%
  YoY % 100.00% -0.09% -24.86% -60.01% 36.28% 99.60% -
  Horiz. % 163.33% 81.66% 81.74% 108.78% 272.01% 199.60% 100.00%
Div Payout % 14.69 % - % 37.92 % 33.70 % 56.05 % 37.87 % 15.89 % -1.30%
  YoY % 0.00% 0.00% 12.52% -39.88% 48.01% 138.33% -
  Horiz. % 92.45% 0.00% 238.64% 212.08% 352.74% 238.33% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,704,270 1,516,644 1,629,990 1,598,327 1,588,036 1,497,518 1,410,429 3.20%
  YoY % 12.37% -6.95% 1.98% 0.65% 6.04% 6.17% -
  Horiz. % 120.83% 107.53% 115.57% 113.32% 112.59% 106.17% 100.00%
NOSH 390,887 390,887 390,885 390,789 390,180 390,996 390,700 0.01%
  YoY % 0.00% 0.00% 0.02% 0.16% -0.21% 0.08% -
  Horiz. % 100.05% 100.05% 100.05% 100.02% 99.87% 100.08% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.89 % -4.47 % 3.08 % 4.65 % 7.15 % 7.04 % 7.66 % 9.06%
  YoY % 388.37% -245.13% -33.76% -34.97% 1.56% -8.09% -
  Horiz. % 168.28% -58.36% 40.21% 60.70% 93.34% 91.91% 100.00%
ROE 14.06 % -5.69 % 2.85 % 4.35 % 6.58 % 7.58 % 9.61 % 6.54%
  YoY % 347.10% -299.65% -34.48% -33.89% -13.19% -21.12% -
  Horiz. % 146.31% -59.21% 29.66% 45.27% 68.47% 78.88% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 538.46 479.17 444.26 427.52 458.47 456.31 577.84 -1.17%
  YoY % 12.37% 7.86% 3.92% -6.75% 0.47% -21.03% -
  Horiz. % 93.18% 82.92% 76.88% 73.99% 79.34% 78.97% 100.00%
EPS 61.28 -22.07 11.88 17.79 26.79 29.04 34.69 9.94%
  YoY % 377.66% -285.77% -33.22% -33.59% -7.75% -16.29% -
  Horiz. % 176.65% -63.62% 34.25% 51.28% 77.23% 83.71% 100.00%
DPS 9.00 4.50 4.50 6.00 15.00 11.00 5.51 8.52%
  YoY % 100.00% 0.00% -25.00% -60.00% 36.36% 99.64% -
  Horiz. % 163.34% 81.67% 81.67% 108.89% 272.23% 199.64% 100.00%
NAPS 4.3600 3.8800 4.1700 4.0900 4.0700 3.8300 3.6100 3.19%
  YoY % 12.37% -6.95% 1.96% 0.49% 6.27% 6.09% -
  Horiz. % 120.78% 107.48% 115.51% 113.30% 112.74% 106.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 538.46 479.17 444.25 427.41 457.64 456.44 577.56 -1.16%
  YoY % 12.37% 7.86% 3.94% -6.61% 0.26% -20.97% -
  Horiz. % 93.23% 82.96% 76.92% 74.00% 79.24% 79.03% 100.00%
EPS 61.28 -22.07 11.88 17.79 26.74 29.04 34.67 9.95%
  YoY % 377.66% -285.77% -33.22% -33.47% -7.92% -16.24% -
  Horiz. % 176.75% -63.66% 34.27% 51.31% 77.13% 83.76% 100.00%
DPS 9.00 4.50 4.50 5.99 14.99 11.00 5.51 8.52%
  YoY % 100.00% 0.00% -24.87% -60.04% 36.27% 99.64% -
  Horiz. % 163.34% 81.67% 81.67% 108.71% 272.05% 199.64% 100.00%
NAPS 4.3600 3.8800 4.1700 4.0890 4.0626 3.8311 3.6083 3.20%
  YoY % 12.37% -6.95% 1.98% 0.65% 6.04% 6.17% -
  Horiz. % 120.83% 107.53% 115.57% 113.32% 112.59% 106.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.9500 2.0600 2.0400 2.5000 2.8900 2.8500 3.6000 -
P/RPS 0.73 0.43 0.46 0.58 0.63 0.62 0.62 2.76%
  YoY % 69.77% -6.52% -20.69% -7.94% 1.61% 0.00% -
  Horiz. % 117.74% 69.35% 74.19% 93.55% 101.61% 100.00% 100.00%
P/EPS 6.45 -9.33 17.17 14.05 10.79 9.82 10.38 -7.62%
  YoY % 169.13% -154.34% 22.21% 30.21% 9.88% -5.39% -
  Horiz. % 62.14% -89.88% 165.41% 135.36% 103.95% 94.61% 100.00%
EY 15.51 -10.71 5.82 7.12 9.27 10.19 9.64 8.24%
  YoY % 244.82% -284.02% -18.26% -23.19% -9.03% 5.71% -
  Horiz. % 160.89% -111.10% 60.37% 73.86% 96.16% 105.71% 100.00%
DY 2.28 2.18 2.21 2.40 5.19 3.86 1.53 6.87%
  YoY % 4.59% -1.36% -7.92% -53.76% 34.46% 152.29% -
  Horiz. % 149.02% 142.48% 144.44% 156.86% 339.22% 252.29% 100.00%
P/NAPS 0.91 0.53 0.49 0.61 0.71 0.74 1.00 -1.56%
  YoY % 71.70% 8.16% -19.67% -14.08% -4.05% -26.00% -
  Horiz. % 91.00% 53.00% 49.00% 61.00% 71.00% 74.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 -
Price 3.7000 1.8700 2.1200 2.4300 2.8300 2.8200 3.5800 -
P/RPS 0.69 0.39 0.48 0.57 0.62 0.62 0.62 1.80%
  YoY % 76.92% -18.75% -15.79% -8.06% 0.00% 0.00% -
  Horiz. % 111.29% 62.90% 77.42% 91.94% 100.00% 100.00% 100.00%
P/EPS 6.04 -8.47 17.85 13.66 10.56 9.71 10.32 -8.54%
  YoY % 171.31% -147.45% 30.67% 29.36% 8.75% -5.91% -
  Horiz. % 58.53% -82.07% 172.97% 132.36% 102.33% 94.09% 100.00%
EY 16.56 -11.80 5.60 7.32 9.47 10.30 9.69 9.34%
  YoY % 240.34% -310.71% -23.50% -22.70% -8.06% 6.30% -
  Horiz. % 170.90% -121.78% 57.79% 75.54% 97.73% 106.30% 100.00%
DY 2.43 2.41 2.12 2.47 5.30 3.90 1.54 7.89%
  YoY % 0.83% 13.68% -14.17% -53.40% 35.90% 153.25% -
  Horiz. % 157.79% 156.49% 137.66% 160.39% 344.16% 253.25% 100.00%
P/NAPS 0.85 0.48 0.51 0.59 0.70 0.74 0.99 -2.51%
  YoY % 77.08% -5.88% -13.56% -15.71% -5.41% -25.25% -
  Horiz. % 85.86% 48.48% 51.52% 59.60% 70.71% 74.75% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

325  259  547  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 ATAIMS 0.505+0.01 
 G3 0.125-0.025 
 MMAG 0.09-0.005 
 HSI-CI2 0.365+0.035 
 KGROUP 0.015-0.005 
 WZSATU 0.225+0.01 
 NWP 0.26-0.015 
 DNEX 0.785+0.02 
PARTNERS & BROKERS