Highlights

[MBMR] YoY TTM Result on 2014-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -1.15%    YoY -     -18.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,732,556 1,670,206 1,815,068 1,774,144 2,154,414 2,267,658 1,705,573 0.26%
  YoY % 3.73% -7.98% 2.31% -17.65% -4.99% 32.96% -
  Horiz. % 101.58% 97.93% 106.42% 104.02% 126.32% 132.96% 100.00%
PBT -148,501 82,759 130,234 132,183 182,201 197,318 150,591 -
  YoY % -279.44% -36.45% -1.47% -27.45% -7.66% 31.03% -
  Horiz. % -98.61% 54.96% 86.48% 87.78% 120.99% 131.03% 100.00%
Tax -7,521 -6,864 -25,264 -8,558 -11,234 -21,898 -12,520 -8.14%
  YoY % -9.57% 72.83% -195.21% 23.82% 48.70% -74.90% -
  Horiz. % 60.07% 54.82% 201.79% 68.35% 89.73% 174.90% 100.00%
NP -156,022 75,895 104,970 123,625 170,967 175,420 138,071 -
  YoY % -305.58% -27.70% -15.09% -27.69% -2.54% 27.05% -
  Horiz. % -113.00% 54.97% 76.03% 89.54% 123.83% 127.05% 100.00%
NP to SH -148,830 66,074 84,000 112,222 137,889 136,442 121,237 -
  YoY % -325.25% -21.34% -25.15% -18.61% 1.06% 12.54% -
  Horiz. % -122.76% 54.50% 69.29% 92.56% 113.74% 112.54% 100.00%
Tax Rate - % 8.29 % 19.40 % 6.47 % 6.17 % 11.10 % 8.31 % -
  YoY % 0.00% -57.27% 199.85% 4.86% -44.41% 33.57% -
  Horiz. % 0.00% 99.76% 233.45% 77.86% 74.25% 133.57% 100.00%
Total Cost 1,888,578 1,594,311 1,710,098 1,650,519 1,983,447 2,092,238 1,567,502 3.15%
  YoY % 18.46% -6.77% 3.61% -16.79% -5.20% 33.48% -
  Horiz. % 120.48% 101.71% 109.10% 105.30% 126.54% 133.48% 100.00%
Net Worth 1,438,456 1,608,836 1,559,789 1,172,558 1,440,990 981,866 971,865 6.75%
  YoY % -10.59% 3.14% 33.02% -18.63% 46.76% 1.03% -
  Horiz. % 148.01% 165.54% 160.49% 120.65% 148.27% 101.03% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,726 23,475 54,654 46,912 23,436 17,714 38,132 -17.83%
  YoY % -50.05% -57.05% 16.50% 100.17% 32.30% -53.54% -
  Horiz. % 30.75% 61.56% 143.33% 123.02% 61.46% 46.46% 100.00%
Div Payout % - % 35.53 % 65.06 % 41.80 % 17.00 % 12.98 % 31.45 % -
  YoY % 0.00% -45.39% 55.65% 145.88% 30.97% -58.73% -
  Horiz. % 0.00% 112.97% 206.87% 132.91% 54.05% 41.27% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,438,456 1,608,836 1,559,789 1,172,558 1,440,990 981,866 971,865 6.75%
  YoY % -10.59% 3.14% 33.02% -18.63% 46.76% 1.03% -
  Horiz. % 148.01% 165.54% 160.49% 120.65% 148.27% 101.03% 100.00%
NOSH 390,885 391,444 389,947 390,852 390,512 327,288 242,966 8.24%
  YoY % -0.14% 0.38% -0.23% 0.09% 19.32% 34.71% -
  Horiz. % 160.88% 161.11% 160.49% 160.87% 160.73% 134.71% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -9.01 % 4.54 % 5.78 % 6.97 % 7.94 % 7.74 % 8.10 % -
  YoY % -298.46% -21.45% -17.07% -12.22% 2.58% -4.44% -
  Horiz. % -111.23% 56.05% 71.36% 86.05% 98.02% 95.56% 100.00%
ROE -10.35 % 4.11 % 5.39 % 9.57 % 9.57 % 13.90 % 12.47 % -
  YoY % -351.82% -23.75% -43.68% 0.00% -31.15% 11.47% -
  Horiz. % -83.00% 32.96% 43.22% 76.74% 76.74% 111.47% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 443.24 426.68 465.46 453.92 551.69 692.86 701.98 -7.37%
  YoY % 3.88% -8.33% 2.54% -17.72% -20.37% -1.30% -
  Horiz. % 63.14% 60.78% 66.31% 64.66% 78.59% 98.70% 100.00%
EPS -38.08 16.88 21.54 28.71 35.31 41.69 49.90 -
  YoY % -325.59% -21.63% -24.97% -18.69% -15.30% -16.45% -
  Horiz. % -76.31% 33.83% 43.17% 57.54% 70.76% 83.55% 100.00%
DPS 3.00 6.00 14.00 12.00 6.00 5.41 15.70 -24.09%
  YoY % -50.00% -57.14% 16.67% 100.00% 10.91% -65.54% -
  Horiz. % 19.11% 38.22% 89.17% 76.43% 38.22% 34.46% 100.00%
NAPS 3.6800 4.1100 4.0000 3.0000 3.6900 3.0000 4.0000 -1.38%
  YoY % -10.46% 2.75% 33.33% -18.70% 23.00% -25.00% -
  Horiz. % 92.00% 102.75% 100.00% 75.00% 92.25% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 443.24 427.29 464.35 453.88 551.16 580.13 436.33 0.26%
  YoY % 3.73% -7.98% 2.31% -17.65% -4.99% 32.96% -
  Horiz. % 101.58% 97.93% 106.42% 104.02% 126.32% 132.96% 100.00%
EPS -38.07 16.90 21.49 28.71 35.28 34.91 31.02 -
  YoY % -325.27% -21.36% -25.15% -18.62% 1.06% 12.54% -
  Horiz. % -122.73% 54.48% 69.28% 92.55% 113.73% 112.54% 100.00%
DPS 3.00 6.01 13.98 12.00 6.00 4.53 9.76 -17.83%
  YoY % -50.08% -57.01% 16.50% 100.00% 32.45% -53.59% -
  Horiz. % 30.74% 61.58% 143.24% 122.95% 61.48% 46.41% 100.00%
NAPS 3.6800 4.1159 3.9904 2.9997 3.6865 2.5119 2.4863 6.75%
  YoY % -10.59% 3.15% 33.03% -18.63% 46.76% 1.03% -
  Horiz. % 148.01% 165.54% 160.50% 120.65% 148.27% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2000 2.1400 2.4000 2.9000 3.2100 3.2100 2.4500 -
P/RPS 0.50 0.50 0.52 0.64 0.58 0.46 0.35 6.12%
  YoY % 0.00% -3.85% -18.75% 10.34% 26.09% 31.43% -
  Horiz. % 142.86% 142.86% 148.57% 182.86% 165.71% 131.43% 100.00%
P/EPS -5.78 12.68 11.14 10.10 9.09 7.70 4.91 -
  YoY % -145.58% 13.82% 10.30% 11.11% 18.05% 56.82% -
  Horiz. % -117.72% 258.25% 226.88% 205.70% 185.13% 156.82% 100.00%
EY -17.31 7.89 8.98 9.90 11.00 12.99 20.37 -
  YoY % -319.39% -12.14% -9.29% -10.00% -15.32% -36.23% -
  Horiz. % -84.98% 38.73% 44.08% 48.60% 54.00% 63.77% 100.00%
DY 1.36 2.80 5.83 4.14 1.87 1.69 6.41 -22.75%
  YoY % -51.43% -51.97% 40.82% 121.39% 10.65% -73.63% -
  Horiz. % 21.22% 43.68% 90.95% 64.59% 29.17% 26.37% 100.00%
P/NAPS 0.60 0.52 0.60 0.97 0.87 1.07 0.61 -0.27%
  YoY % 15.38% -13.33% -38.14% 11.49% -18.69% 75.41% -
  Horiz. % 98.36% 85.25% 98.36% 159.02% 142.62% 175.41% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 -
Price 2.2900 2.4200 2.4300 3.3400 3.4500 3.3100 3.5500 -
P/RPS 0.52 0.57 0.52 0.74 0.63 0.48 0.51 0.32%
  YoY % -8.77% 9.62% -29.73% 17.46% 31.25% -5.88% -
  Horiz. % 101.96% 111.76% 101.96% 145.10% 123.53% 94.12% 100.00%
P/EPS -6.01 14.34 11.28 11.63 9.77 7.94 7.11 -
  YoY % -141.91% 27.13% -3.01% 19.04% 23.05% 11.67% -
  Horiz. % -84.53% 201.69% 158.65% 163.57% 137.41% 111.67% 100.00%
EY -16.63 6.98 8.86 8.60 10.23 12.59 14.06 -
  YoY % -338.25% -21.22% 3.02% -15.93% -18.75% -10.46% -
  Horiz. % -118.28% 49.64% 63.02% 61.17% 72.76% 89.54% 100.00%
DY 1.31 2.48 5.76 3.59 1.74 1.64 4.42 -18.33%
  YoY % -47.18% -56.94% 60.45% 106.32% 6.10% -62.90% -
  Horiz. % 29.64% 56.11% 130.32% 81.22% 39.37% 37.10% 100.00%
P/NAPS 0.62 0.59 0.61 1.11 0.93 1.10 0.89 -5.84%
  YoY % 5.08% -3.28% -45.05% 19.35% -15.45% 23.60% -
  Horiz. % 69.66% 66.29% 68.54% 124.72% 104.49% 123.60% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers