Highlights

[MBMR] YoY TTM Result on 2013-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -6.06%    YoY -     3.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,597,263 1,918,526 1,991,852 2,333,918 1,839,421 1,574,472 1,219,418 4.60%
  YoY % -16.75% -3.68% -14.66% 26.88% 16.83% 29.12% -
  Horiz. % 130.99% 157.33% 163.34% 191.40% 150.84% 129.12% 100.00%
PBT 86,995 169,398 163,403 187,889 160,404 173,580 118,753 -5.05%
  YoY % -48.64% 3.67% -13.03% 17.13% -7.59% 46.17% -
  Horiz. % 73.26% 142.65% 137.60% 158.22% 135.07% 146.17% 100.00%
Tax -11,157 -22,564 -7,334 -22,555 -13,511 -13,490 -7,459 6.93%
  YoY % 50.55% -207.66% 67.48% -66.94% -0.16% -80.86% -
  Horiz. % 149.58% 302.51% 98.32% 302.39% 181.14% 180.86% 100.00%
NP 75,838 146,834 156,069 165,334 146,893 160,090 111,294 -6.19%
  YoY % -48.35% -5.92% -5.60% 12.55% -8.24% 43.84% -
  Horiz. % 68.14% 131.93% 140.23% 148.56% 131.99% 143.84% 100.00%
NP to SH 67,257 123,941 128,559 128,172 123,853 140,604 97,109 -5.93%
  YoY % -45.73% -3.59% 0.30% 3.49% -11.91% 44.79% -
  Horiz. % 69.26% 127.63% 132.39% 131.99% 127.54% 144.79% 100.00%
Tax Rate 12.82 % 13.32 % 4.49 % 12.00 % 8.42 % 7.77 % 6.28 % 12.62%
  YoY % -3.75% 196.66% -62.58% 42.52% 8.37% 23.73% -
  Horiz. % 204.14% 212.10% 71.50% 191.08% 134.08% 123.73% 100.00%
Total Cost 1,521,425 1,771,692 1,835,783 2,168,584 1,692,528 1,414,382 1,108,124 5.42%
  YoY % -14.13% -3.49% -15.35% 28.13% 19.67% 27.64% -
  Horiz. % 137.30% 159.88% 165.67% 195.70% 152.74% 127.64% 100.00%
Net Worth 1,570,189 1,579,240 1,454,526 1,371,790 972,061 1,029,847 928,322 9.15%
  YoY % -0.57% 8.57% 6.03% 41.12% -5.61% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 104.71% 110.94% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 54,654 46,912 23,436 17,714 38,132 24,186 7,258 39.96%
  YoY % 16.50% 100.17% 32.30% -53.54% 57.66% 233.22% -
  Horiz. % 752.99% 646.32% 322.89% 244.06% 525.36% 333.22% 100.00%
Div Payout % 81.26 % 37.85 % 18.23 % 13.82 % 30.79 % 17.20 % 7.47 % 48.80%
  YoY % 114.69% 107.62% 31.91% -55.12% 79.01% 130.25% -
  Horiz. % 1,087.82% 506.69% 244.04% 185.01% 412.18% 230.25% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,570,189 1,579,240 1,454,526 1,371,790 972,061 1,029,847 928,322 9.15%
  YoY % -0.57% 8.57% 6.03% 41.12% -5.61% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 104.71% 110.94% 100.00%
NOSH 390,594 390,901 391,001 390,823 243,015 241,182 242,381 8.27%
  YoY % -0.08% -0.03% 0.05% 60.82% 0.76% -0.49% -
  Horiz. % 161.15% 161.27% 161.32% 161.24% 100.26% 99.51% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.75 % 7.65 % 7.84 % 7.08 % 7.99 % 10.17 % 9.13 % -10.31%
  YoY % -37.91% -2.42% 10.73% -11.39% -21.44% 11.39% -
  Horiz. % 52.03% 83.79% 85.87% 77.55% 87.51% 111.39% 100.00%
ROE 4.28 % 7.85 % 8.84 % 9.34 % 12.74 % 13.65 % 10.46 % -13.83%
  YoY % -45.48% -11.20% -5.35% -26.69% -6.67% 30.50% -
  Horiz. % 40.92% 75.05% 84.51% 89.29% 121.80% 130.50% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 408.93 490.80 509.42 597.18 756.92 652.81 503.10 -3.39%
  YoY % -16.68% -3.66% -14.70% -21.10% 15.95% 29.76% -
  Horiz. % 81.28% 97.56% 101.26% 118.70% 150.45% 129.76% 100.00%
EPS 17.22 31.71 32.88 32.80 50.97 58.30 40.06 -13.12%
  YoY % -45.70% -3.56% 0.24% -35.65% -12.57% 45.53% -
  Horiz. % 42.99% 79.16% 82.08% 81.88% 127.23% 145.53% 100.00%
DPS 14.00 12.00 6.00 4.53 15.70 10.00 3.00 29.24%
  YoY % 16.67% 100.00% 32.45% -71.15% 57.00% 233.33% -
  Horiz. % 466.67% 400.00% 200.00% 151.00% 523.33% 333.33% 100.00%
NAPS 4.0200 4.0400 3.7200 3.5100 4.0000 4.2700 3.8300 0.81%
  YoY % -0.50% 8.60% 5.98% -12.25% -6.32% 11.49% -
  Horiz. % 104.96% 105.48% 97.13% 91.64% 104.44% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 408.62 490.81 509.57 597.08 470.58 402.79 311.96 4.60%
  YoY % -16.75% -3.68% -14.66% 26.88% 16.83% 29.12% -
  Horiz. % 130.98% 157.33% 163.34% 191.40% 150.85% 129.12% 100.00%
EPS 17.21 31.71 32.89 32.79 31.69 35.97 24.84 -5.93%
  YoY % -45.73% -3.59% 0.30% 3.47% -11.90% 44.81% -
  Horiz. % 69.28% 127.66% 132.41% 132.00% 127.58% 144.81% 100.00%
DPS 13.98 12.00 6.00 4.53 9.76 6.19 1.86 39.92%
  YoY % 16.50% 100.00% 32.45% -53.59% 57.67% 232.80% -
  Horiz. % 751.61% 645.16% 322.58% 243.55% 524.73% 332.80% 100.00%
NAPS 4.0170 4.0401 3.7211 3.5094 2.4868 2.6346 2.3749 9.15%
  YoY % -0.57% 8.57% 6.03% 41.12% -5.61% 10.94% -
  Horiz. % 169.14% 170.12% 156.68% 147.77% 104.71% 110.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2000 3.2900 3.2500 3.4700 3.5400 2.3200 2.0900 -
P/RPS 0.54 0.67 0.64 0.58 0.47 0.36 0.42 4.27%
  YoY % -19.40% 4.69% 10.34% 23.40% 30.56% -14.29% -
  Horiz. % 128.57% 159.52% 152.38% 138.10% 111.90% 85.71% 100.00%
P/EPS 12.78 10.38 9.88 10.58 6.95 3.98 5.22 16.08%
  YoY % 23.12% 5.06% -6.62% 52.23% 74.62% -23.75% -
  Horiz. % 244.83% 198.85% 189.27% 202.68% 133.14% 76.25% 100.00%
EY 7.83 9.64 10.12 9.45 14.40 25.13 19.17 -13.85%
  YoY % -18.78% -4.74% 7.09% -34.38% -42.70% 31.09% -
  Horiz. % 40.85% 50.29% 52.79% 49.30% 75.12% 131.09% 100.00%
DY 6.36 3.65 1.85 1.31 4.44 4.31 1.44 28.06%
  YoY % 74.25% 97.30% 41.22% -70.50% 3.02% 199.31% -
  Horiz. % 441.67% 253.47% 128.47% 90.97% 308.33% 299.31% 100.00%
P/NAPS 0.55 0.81 0.87 0.99 0.89 0.54 0.55 -
  YoY % -32.10% -6.90% -12.12% 11.24% 64.81% -1.82% -
  Horiz. % 100.00% 147.27% 158.18% 180.00% 161.82% 98.18% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 24/05/10 -
Price 2.2000 3.4500 3.1700 4.0600 2.8300 2.2800 2.0800 -
P/RPS 0.54 0.70 0.62 0.68 0.37 0.35 0.41 4.69%
  YoY % -22.86% 12.90% -8.82% 83.78% 5.71% -14.63% -
  Horiz. % 131.71% 170.73% 151.22% 165.85% 90.24% 85.37% 100.00%
P/EPS 12.78 10.88 9.64 12.38 5.55 3.91 5.19 16.19%
  YoY % 17.46% 12.86% -22.13% 123.06% 41.94% -24.66% -
  Horiz. % 246.24% 209.63% 185.74% 238.54% 106.94% 75.34% 100.00%
EY 7.83 9.19 10.37 8.08 18.01 25.57 19.26 -13.92%
  YoY % -14.80% -11.38% 28.34% -55.14% -29.57% 32.76% -
  Horiz. % 40.65% 47.72% 53.84% 41.95% 93.51% 132.76% 100.00%
DY 6.36 3.48 1.89 1.12 5.55 4.39 1.44 28.06%
  YoY % 82.76% 84.13% 68.75% -79.82% 26.42% 204.86% -
  Horiz. % 441.67% 241.67% 131.25% 77.78% 385.42% 304.86% 100.00%
P/NAPS 0.55 0.85 0.85 1.16 0.71 0.53 0.54 0.31%
  YoY % -35.29% 0.00% -26.72% 63.38% 33.96% -1.85% -
  Horiz. % 101.85% 157.41% 157.41% 214.81% 131.48% 98.15% 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  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers