Highlights

[MBMR] YoY TTM Result on 2013-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     1.74%    YoY -     1.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,670,206 1,815,068 1,774,144 2,154,414 2,267,658 1,705,573 1,528,494 1.49%
  YoY % -7.98% 2.31% -17.65% -4.99% 32.96% 11.59% -
  Horiz. % 109.27% 118.75% 116.07% 140.95% 148.36% 111.59% 100.00%
PBT 82,759 130,234 132,183 182,201 197,318 150,591 172,402 -11.50%
  YoY % -36.45% -1.47% -27.45% -7.66% 31.03% -12.65% -
  Horiz. % 48.00% 75.54% 76.67% 105.68% 114.45% 87.35% 100.00%
Tax -6,864 -25,264 -8,558 -11,234 -21,898 -12,520 -9,907 -5.93%
  YoY % 72.83% -195.21% 23.82% 48.70% -74.90% -26.38% -
  Horiz. % 69.28% 255.01% 86.38% 113.39% 221.04% 126.38% 100.00%
NP 75,895 104,970 123,625 170,967 175,420 138,071 162,495 -11.91%
  YoY % -27.70% -15.09% -27.69% -2.54% 27.05% -15.03% -
  Horiz. % 46.71% 64.60% 76.08% 105.21% 107.95% 84.97% 100.00%
NP to SH 66,074 84,000 112,222 137,889 136,442 121,237 142,136 -11.98%
  YoY % -21.34% -25.15% -18.61% 1.06% 12.54% -14.70% -
  Horiz. % 46.49% 59.10% 78.95% 97.01% 95.99% 85.30% 100.00%
Tax Rate 8.29 % 19.40 % 6.47 % 6.17 % 11.10 % 8.31 % 5.75 % 6.28%
  YoY % -57.27% 199.85% 4.86% -44.41% 33.57% 44.52% -
  Horiz. % 144.17% 337.39% 112.52% 107.30% 193.04% 144.52% 100.00%
Total Cost 1,594,311 1,710,098 1,650,519 1,983,447 2,092,238 1,567,502 1,365,999 2.61%
  YoY % -6.77% 3.61% -16.79% -5.20% 33.48% 14.75% -
  Horiz. % 116.71% 125.19% 120.83% 145.20% 153.17% 114.75% 100.00%
Net Worth 1,608,836 1,559,789 1,172,558 1,440,990 981,866 971,865 969,072 8.81%
  YoY % 3.14% 33.02% -18.63% 46.76% 1.03% 0.29% -
  Horiz. % 166.02% 160.96% 121.00% 148.70% 101.32% 100.29% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 23,475 54,654 46,912 23,436 17,714 38,132 24,186 -0.50%
  YoY % -57.05% 16.50% 100.17% 32.30% -53.54% 57.66% -
  Horiz. % 97.06% 225.97% 193.96% 96.90% 73.24% 157.66% 100.00%
Div Payout % 35.53 % 65.06 % 41.80 % 17.00 % 12.98 % 31.45 % 17.02 % 13.04%
  YoY % -45.39% 55.65% 145.88% 30.97% -58.73% 84.78% -
  Horiz. % 208.75% 382.26% 245.59% 99.88% 76.26% 184.78% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,608,836 1,559,789 1,172,558 1,440,990 981,866 971,865 969,072 8.81%
  YoY % 3.14% 33.02% -18.63% 46.76% 1.03% 0.29% -
  Horiz. % 166.02% 160.96% 121.00% 148.70% 101.32% 100.29% 100.00%
NOSH 391,444 389,947 390,852 390,512 327,288 242,966 242,268 8.32%
  YoY % 0.38% -0.23% 0.09% 19.32% 34.71% 0.29% -
  Horiz. % 161.57% 160.96% 161.33% 161.19% 135.09% 100.29% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.54 % 5.78 % 6.97 % 7.94 % 7.74 % 8.10 % 10.63 % -13.21%
  YoY % -21.45% -17.07% -12.22% 2.58% -4.44% -23.80% -
  Horiz. % 42.71% 54.37% 65.57% 74.69% 72.81% 76.20% 100.00%
ROE 4.11 % 5.39 % 9.57 % 9.57 % 13.90 % 12.47 % 14.67 % -19.09%
  YoY % -23.75% -43.68% 0.00% -31.15% 11.47% -15.00% -
  Horiz. % 28.02% 36.74% 65.24% 65.24% 94.75% 85.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 426.68 465.46 453.92 551.69 692.86 701.98 630.91 -6.31%
  YoY % -8.33% 2.54% -17.72% -20.37% -1.30% 11.26% -
  Horiz. % 67.63% 73.78% 71.95% 87.44% 109.82% 111.26% 100.00%
EPS 16.88 21.54 28.71 35.31 41.69 49.90 58.67 -18.73%
  YoY % -21.63% -24.97% -18.69% -15.30% -16.45% -14.95% -
  Horiz. % 28.77% 36.71% 48.93% 60.18% 71.06% 85.05% 100.00%
DPS 6.00 14.00 12.00 6.00 5.41 15.70 10.00 -8.15%
  YoY % -57.14% 16.67% 100.00% 10.91% -65.54% 57.00% -
  Horiz. % 60.00% 140.00% 120.00% 60.00% 54.10% 157.00% 100.00%
NAPS 4.1100 4.0000 3.0000 3.6900 3.0000 4.0000 4.0000 0.45%
  YoY % 2.75% 33.33% -18.70% 23.00% -25.00% 0.00% -
  Horiz. % 102.75% 100.00% 75.00% 92.25% 75.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 427.29 464.35 453.88 551.16 580.13 436.33 391.03 1.49%
  YoY % -7.98% 2.31% -17.65% -4.99% 32.96% 11.58% -
  Horiz. % 109.27% 118.75% 116.07% 140.95% 148.36% 111.58% 100.00%
EPS 16.90 21.49 28.71 35.28 34.91 31.02 36.36 -11.98%
  YoY % -21.36% -25.15% -18.62% 1.06% 12.54% -14.69% -
  Horiz. % 46.48% 59.10% 78.96% 97.03% 96.01% 85.31% 100.00%
DPS 6.01 13.98 12.00 6.00 4.53 9.76 6.19 -0.49%
  YoY % -57.01% 16.50% 100.00% 32.45% -53.59% 57.67% -
  Horiz. % 97.09% 225.85% 193.86% 96.93% 73.18% 157.67% 100.00%
NAPS 4.1159 3.9904 2.9997 3.6865 2.5119 2.4863 2.4792 8.81%
  YoY % 3.15% 33.03% -18.63% 46.76% 1.03% 0.29% -
  Horiz. % 166.02% 160.96% 120.99% 148.70% 101.32% 100.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1400 2.4000 2.9000 3.2100 3.2100 2.4500 2.5700 -
P/RPS 0.50 0.52 0.64 0.58 0.46 0.35 0.41 3.36%
  YoY % -3.85% -18.75% 10.34% 26.09% 31.43% -14.63% -
  Horiz. % 121.95% 126.83% 156.10% 141.46% 112.20% 85.37% 100.00%
P/EPS 12.68 11.14 10.10 9.09 7.70 4.91 4.38 19.36%
  YoY % 13.82% 10.30% 11.11% 18.05% 56.82% 12.10% -
  Horiz. % 289.50% 254.34% 230.59% 207.53% 175.80% 112.10% 100.00%
EY 7.89 8.98 9.90 11.00 12.99 20.37 22.83 -16.22%
  YoY % -12.14% -9.29% -10.00% -15.32% -36.23% -10.78% -
  Horiz. % 34.56% 39.33% 43.36% 48.18% 56.90% 89.22% 100.00%
DY 2.80 5.83 4.14 1.87 1.69 6.41 3.89 -5.33%
  YoY % -51.97% 40.82% 121.39% 10.65% -73.63% 64.78% -
  Horiz. % 71.98% 149.87% 106.43% 48.07% 43.44% 164.78% 100.00%
P/NAPS 0.52 0.60 0.97 0.87 1.07 0.61 0.64 -3.40%
  YoY % -13.33% -38.14% 11.49% -18.69% 75.41% -4.69% -
  Horiz. % 81.25% 93.75% 151.56% 135.94% 167.19% 95.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 -
Price 2.4200 2.4300 3.3400 3.4500 3.3100 3.5500 2.4800 -
P/RPS 0.57 0.52 0.74 0.63 0.48 0.51 0.39 6.52%
  YoY % 9.62% -29.73% 17.46% 31.25% -5.88% 30.77% -
  Horiz. % 146.15% 133.33% 189.74% 161.54% 123.08% 130.77% 100.00%
P/EPS 14.34 11.28 11.63 9.77 7.94 7.11 4.23 22.54%
  YoY % 27.13% -3.01% 19.04% 23.05% 11.67% 68.09% -
  Horiz. % 339.01% 266.67% 274.94% 230.97% 187.71% 168.09% 100.00%
EY 6.98 8.86 8.60 10.23 12.59 14.06 23.66 -18.39%
  YoY % -21.22% 3.02% -15.93% -18.75% -10.46% -40.57% -
  Horiz. % 29.50% 37.45% 36.35% 43.24% 53.21% 59.43% 100.00%
DY 2.48 5.76 3.59 1.74 1.64 4.42 4.03 -7.77%
  YoY % -56.94% 60.45% 106.32% 6.10% -62.90% 9.68% -
  Horiz. % 61.54% 142.93% 89.08% 43.18% 40.69% 109.68% 100.00%
P/NAPS 0.59 0.61 1.11 0.93 1.10 0.89 0.62 -0.82%
  YoY % -3.28% -45.05% 19.35% -15.45% 23.60% 43.55% -
  Horiz. % 95.16% 98.39% 179.03% 150.00% 177.42% 143.55% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers