Highlights

[MBMR] YoY TTM Result on 2016-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -4.96%    YoY -     -21.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,928,228 1,732,556 1,670,206 1,815,068 1,774,144 2,154,414 2,267,658 -2.67%
  YoY % 11.29% 3.73% -7.98% 2.31% -17.65% -4.99% -
  Horiz. % 85.03% 76.40% 73.65% 80.04% 78.24% 95.01% 100.00%
PBT 200,719 -148,501 82,759 130,234 132,183 182,201 197,318 0.29%
  YoY % 235.16% -279.44% -36.45% -1.47% -27.45% -7.66% -
  Horiz. % 101.72% -75.26% 41.94% 66.00% 66.99% 92.34% 100.00%
Tax -11,699 -7,521 -6,864 -25,264 -8,558 -11,234 -21,898 -9.92%
  YoY % -55.55% -9.57% 72.83% -195.21% 23.82% 48.70% -
  Horiz. % 53.42% 34.35% 31.35% 115.37% 39.08% 51.30% 100.00%
NP 189,020 -156,022 75,895 104,970 123,625 170,967 175,420 1.25%
  YoY % 221.15% -305.58% -27.70% -15.09% -27.69% -2.54% -
  Horiz. % 107.75% -88.94% 43.26% 59.84% 70.47% 97.46% 100.00%
NP to SH 165,548 -148,830 66,074 84,000 112,222 137,889 136,442 3.27%
  YoY % 211.23% -325.25% -21.34% -25.15% -18.61% 1.06% -
  Horiz. % 121.33% -109.08% 48.43% 61.56% 82.25% 101.06% 100.00%
Tax Rate 5.83 % - % 8.29 % 19.40 % 6.47 % 6.17 % 11.10 % -10.17%
  YoY % 0.00% 0.00% -57.27% 199.85% 4.86% -44.41% -
  Horiz. % 52.52% 0.00% 74.68% 174.77% 58.29% 55.59% 100.00%
Total Cost 1,739,208 1,888,578 1,594,311 1,710,098 1,650,519 1,983,447 2,092,238 -3.03%
  YoY % -7.91% 18.46% -6.77% 3.61% -16.79% -5.20% -
  Horiz. % 83.13% 90.27% 76.20% 81.74% 78.89% 94.80% 100.00%
Net Worth 1,579,186 1,438,456 1,608,836 1,559,789 1,172,558 1,440,990 981,866 8.24%
  YoY % 9.78% -10.59% 3.14% 33.02% -18.63% 46.76% -
  Horiz. % 160.84% 146.50% 163.85% 158.86% 119.42% 146.76% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,453 11,726 23,475 54,654 46,912 23,436 17,714 4.79%
  YoY % 100.00% -50.05% -57.05% 16.50% 100.17% 32.30% -
  Horiz. % 132.40% 66.20% 132.52% 308.53% 264.82% 132.30% 100.00%
Div Payout % 14.17 % - % 35.53 % 65.06 % 41.80 % 17.00 % 12.98 % 1.47%
  YoY % 0.00% 0.00% -45.39% 55.65% 145.88% 30.97% -
  Horiz. % 109.17% 0.00% 273.73% 501.23% 322.03% 130.97% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,579,186 1,438,456 1,608,836 1,559,789 1,172,558 1,440,990 981,866 8.24%
  YoY % 9.78% -10.59% 3.14% 33.02% -18.63% 46.76% -
  Horiz. % 160.84% 146.50% 163.85% 158.86% 119.42% 146.76% 100.00%
NOSH 390,887 390,885 391,444 389,947 390,852 390,512 327,288 3.00%
  YoY % 0.00% -0.14% 0.38% -0.23% 0.09% 19.32% -
  Horiz. % 119.43% 119.43% 119.60% 119.14% 119.42% 119.32% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.80 % -9.01 % 4.54 % 5.78 % 6.97 % 7.94 % 7.74 % 4.01%
  YoY % 208.77% -298.46% -21.45% -17.07% -12.22% 2.58% -
  Horiz. % 126.61% -116.41% 58.66% 74.68% 90.05% 102.58% 100.00%
ROE 10.48 % -10.35 % 4.11 % 5.39 % 9.57 % 9.57 % 13.90 % -4.60%
  YoY % 201.26% -351.82% -23.75% -43.68% 0.00% -31.15% -
  Horiz. % 75.40% -74.46% 29.57% 38.78% 68.85% 68.85% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 493.29 443.24 426.68 465.46 453.92 551.69 692.86 -5.50%
  YoY % 11.29% 3.88% -8.33% 2.54% -17.72% -20.37% -
  Horiz. % 71.20% 63.97% 61.58% 67.18% 65.51% 79.63% 100.00%
EPS 42.35 -38.08 16.88 21.54 28.71 35.31 41.69 0.26%
  YoY % 211.21% -325.59% -21.63% -24.97% -18.69% -15.30% -
  Horiz. % 101.58% -91.34% 40.49% 51.67% 68.87% 84.70% 100.00%
DPS 6.00 3.00 6.00 14.00 12.00 6.00 5.41 1.74%
  YoY % 100.00% -50.00% -57.14% 16.67% 100.00% 10.91% -
  Horiz. % 110.91% 55.45% 110.91% 258.78% 221.81% 110.91% 100.00%
NAPS 4.0400 3.6800 4.1100 4.0000 3.0000 3.6900 3.0000 5.08%
  YoY % 9.78% -10.46% 2.75% 33.33% -18.70% 23.00% -
  Horiz. % 134.67% 122.67% 137.00% 133.33% 100.00% 123.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 493.29 443.24 427.29 464.35 453.88 551.16 580.13 -2.67%
  YoY % 11.29% 3.73% -7.98% 2.31% -17.65% -4.99% -
  Horiz. % 85.03% 76.40% 73.65% 80.04% 78.24% 95.01% 100.00%
EPS 42.35 -38.07 16.90 21.49 28.71 35.28 34.91 3.27%
  YoY % 211.24% -325.27% -21.36% -25.15% -18.62% 1.06% -
  Horiz. % 121.31% -109.05% 48.41% 61.56% 82.24% 101.06% 100.00%
DPS 6.00 3.00 6.01 13.98 12.00 6.00 4.53 4.79%
  YoY % 100.00% -50.08% -57.01% 16.50% 100.00% 32.45% -
  Horiz. % 132.45% 66.23% 132.67% 308.61% 264.90% 132.45% 100.00%
NAPS 4.0400 3.6800 4.1159 3.9904 2.9997 3.6865 2.5119 8.24%
  YoY % 9.78% -10.59% 3.15% 33.03% -18.63% 46.76% -
  Horiz. % 160.83% 146.50% 163.86% 158.86% 119.42% 146.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2000 2.2000 2.1400 2.4000 2.9000 3.2100 3.2100 -
P/RPS 0.45 0.50 0.50 0.52 0.64 0.58 0.46 -0.37%
  YoY % -10.00% 0.00% -3.85% -18.75% 10.34% 26.09% -
  Horiz. % 97.83% 108.70% 108.70% 113.04% 139.13% 126.09% 100.00%
P/EPS 5.19 -5.78 12.68 11.14 10.10 9.09 7.70 -6.36%
  YoY % 189.79% -145.58% 13.82% 10.30% 11.11% 18.05% -
  Horiz. % 67.40% -75.06% 164.68% 144.68% 131.17% 118.05% 100.00%
EY 19.25 -17.31 7.89 8.98 9.90 11.00 12.99 6.77%
  YoY % 211.21% -319.39% -12.14% -9.29% -10.00% -15.32% -
  Horiz. % 148.19% -133.26% 60.74% 69.13% 76.21% 84.68% 100.00%
DY 2.73 1.36 2.80 5.83 4.14 1.87 1.69 8.32%
  YoY % 100.74% -51.43% -51.97% 40.82% 121.39% 10.65% -
  Horiz. % 161.54% 80.47% 165.68% 344.97% 244.97% 110.65% 100.00%
P/NAPS 0.54 0.60 0.52 0.60 0.97 0.87 1.07 -10.77%
  YoY % -10.00% 15.38% -13.33% -38.14% 11.49% -18.69% -
  Horiz. % 50.47% 56.07% 48.60% 56.07% 90.65% 81.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 -
Price 2.5900 2.2900 2.4200 2.4300 3.3400 3.4500 3.3100 -
P/RPS 0.53 0.52 0.57 0.52 0.74 0.63 0.48 1.66%
  YoY % 1.92% -8.77% 9.62% -29.73% 17.46% 31.25% -
  Horiz. % 110.42% 108.33% 118.75% 108.33% 154.17% 131.25% 100.00%
P/EPS 6.12 -6.01 14.34 11.28 11.63 9.77 7.94 -4.24%
  YoY % 201.83% -141.91% 27.13% -3.01% 19.04% 23.05% -
  Horiz. % 77.08% -75.69% 180.60% 142.07% 146.47% 123.05% 100.00%
EY 16.35 -16.63 6.98 8.86 8.60 10.23 12.59 4.45%
  YoY % 198.32% -338.25% -21.22% 3.02% -15.93% -18.75% -
  Horiz. % 129.86% -132.09% 55.44% 70.37% 68.31% 81.25% 100.00%
DY 2.32 1.31 2.48 5.76 3.59 1.74 1.64 5.95%
  YoY % 77.10% -47.18% -56.94% 60.45% 106.32% 6.10% -
  Horiz. % 141.46% 79.88% 151.22% 351.22% 218.90% 106.10% 100.00%
P/NAPS 0.64 0.62 0.59 0.61 1.11 0.93 1.10 -8.63%
  YoY % 3.23% 5.08% -3.28% -45.05% 19.35% -15.45% -
  Horiz. % 58.18% 56.36% 53.64% 55.45% 100.91% 84.55% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers