Highlights

[MBMR] YoY TTM Result on 2014-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -6.77%    YoY -     0.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,714,342 1,597,263 1,918,526 1,991,852 2,333,918 1,839,421 1,574,472 1.43%
  YoY % 7.33% -16.75% -3.68% -14.66% 26.88% 16.83% -
  Horiz. % 108.88% 101.45% 121.85% 126.51% 148.23% 116.83% 100.00%
PBT 83,440 86,995 169,398 163,403 187,889 160,404 173,580 -11.48%
  YoY % -4.09% -48.64% 3.67% -13.03% 17.13% -7.59% -
  Horiz. % 48.07% 50.12% 97.59% 94.14% 108.24% 92.41% 100.00%
Tax -7,389 -11,157 -22,564 -7,334 -22,555 -13,511 -13,490 -9.54%
  YoY % 33.77% 50.55% -207.66% 67.48% -66.94% -0.16% -
  Horiz. % 54.77% 82.71% 167.26% 54.37% 167.20% 100.16% 100.00%
NP 76,051 75,838 146,834 156,069 165,334 146,893 160,090 -11.66%
  YoY % 0.28% -48.35% -5.92% -5.60% 12.55% -8.24% -
  Horiz. % 47.51% 47.37% 91.72% 97.49% 103.28% 91.76% 100.00%
NP to SH 67,102 67,257 123,941 128,559 128,172 123,853 140,604 -11.59%
  YoY % -0.23% -45.73% -3.59% 0.30% 3.49% -11.91% -
  Horiz. % 47.72% 47.83% 88.15% 91.43% 91.16% 88.09% 100.00%
Tax Rate 8.86 % 12.82 % 13.32 % 4.49 % 12.00 % 8.42 % 7.77 % 2.21%
  YoY % -30.89% -3.75% 196.66% -62.58% 42.52% 8.37% -
  Horiz. % 114.03% 164.99% 171.43% 57.79% 154.44% 108.37% 100.00%
Total Cost 1,638,291 1,521,425 1,771,692 1,835,783 2,168,584 1,692,528 1,414,382 2.48%
  YoY % 7.68% -14.13% -3.49% -15.35% 28.13% 19.67% -
  Horiz. % 115.83% 107.57% 125.26% 129.79% 153.32% 119.67% 100.00%
Net Worth 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 972,061 1,029,847 7.73%
  YoY % 2.55% -0.57% 8.57% 6.03% 41.12% -5.61% -
  Horiz. % 156.36% 152.47% 153.35% 141.24% 133.20% 94.39% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 % 34.98 % 81.26 % 37.85 % 18.23 % 13.82 % 30.79 % 17.20 % 12.55%
  YoY % -56.95% 114.69% 107.62% 31.91% -55.12% 79.01% -
  Horiz. % 203.37% 472.44% 220.06% 105.99% 80.35% 179.01% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 972,061 1,029,847 7.73%
  YoY % 2.55% -0.57% 8.57% 6.03% 41.12% -5.61% -
  Horiz. % 156.36% 152.47% 153.35% 141.24% 133.20% 94.39% 100.00%
NOSH 390,845 390,594 390,901 391,001 390,823 243,015 241,182 8.37%
  YoY % 0.06% -0.08% -0.03% 0.05% 60.82% 0.76% -
  Horiz. % 162.05% 161.95% 162.08% 162.12% 162.04% 100.76% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.44 % 4.75 % 7.65 % 7.84 % 7.08 % 7.99 % 10.17 % -12.89%
  YoY % -6.53% -37.91% -2.42% 10.73% -11.39% -21.44% -
  Horiz. % 43.66% 46.71% 75.22% 77.09% 69.62% 78.56% 100.00%
ROE 4.17 % 4.28 % 7.85 % 8.84 % 9.34 % 12.74 % 13.65 % -17.92%
  YoY % -2.57% -45.48% -11.20% -5.35% -26.69% -6.67% -
  Horiz. % 30.55% 31.36% 57.51% 64.76% 68.42% 93.33% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 438.62 408.93 490.80 509.42 597.18 756.92 652.81 -6.41%
  YoY % 7.26% -16.68% -3.66% -14.70% -21.10% 15.95% -
  Horiz. % 67.19% 62.64% 75.18% 78.03% 91.48% 115.95% 100.00%
EPS 17.17 17.22 31.71 32.88 32.80 50.97 58.30 -18.42%
  YoY % -0.29% -45.70% -3.56% 0.24% -35.65% -12.57% -
  Horiz. % 29.45% 29.54% 54.39% 56.40% 56.26% 87.43% 100.00%
DPS 6.00 14.00 12.00 6.00 4.53 15.70 10.00 -8.15%
  YoY % -57.14% 16.67% 100.00% 32.45% -71.15% 57.00% -
  Horiz. % 60.00% 140.00% 120.00% 60.00% 45.30% 157.00% 100.00%
NAPS 4.1200 4.0200 4.0400 3.7200 3.5100 4.0000 4.2700 -0.59%
  YoY % 2.49% -0.50% 8.60% 5.98% -12.25% -6.32% -
  Horiz. % 96.49% 94.15% 94.61% 87.12% 82.20% 93.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 438.58 408.62 490.81 509.57 597.08 470.58 402.79 1.43%
  YoY % 7.33% -16.75% -3.68% -14.66% 26.88% 16.83% -
  Horiz. % 108.89% 101.45% 121.85% 126.51% 148.24% 116.83% 100.00%
EPS 17.17 17.21 31.71 32.89 32.79 31.69 35.97 -11.59%
  YoY % -0.23% -45.73% -3.59% 0.30% 3.47% -11.90% -
  Horiz. % 47.73% 47.85% 88.16% 91.44% 91.16% 88.10% 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 4.1196 4.0170 4.0401 3.7211 3.5094 2.4868 2.6346 7.73%
  YoY % 2.55% -0.57% 8.57% 6.03% 41.12% -5.61% -
  Horiz. % 156.37% 152.47% 153.35% 141.24% 133.20% 94.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.5200 2.2000 3.2900 3.2500 3.4700 3.5400 2.3200 -
P/RPS 0.57 0.54 0.67 0.64 0.58 0.47 0.36 7.95%
  YoY % 5.56% -19.40% 4.69% 10.34% 23.40% 30.56% -
  Horiz. % 158.33% 150.00% 186.11% 177.78% 161.11% 130.56% 100.00%
P/EPS 14.68 12.78 10.38 9.88 10.58 6.95 3.98 24.28%
  YoY % 14.87% 23.12% 5.06% -6.62% 52.23% 74.62% -
  Horiz. % 368.84% 321.11% 260.80% 248.24% 265.83% 174.62% 100.00%
EY 6.81 7.83 9.64 10.12 9.45 14.40 25.13 -19.54%
  YoY % -13.03% -18.78% -4.74% 7.09% -34.38% -42.70% -
  Horiz. % 27.10% 31.16% 38.36% 40.27% 37.60% 57.30% 100.00%
DY 2.38 6.36 3.65 1.85 1.31 4.44 4.31 -9.42%
  YoY % -62.58% 74.25% 97.30% 41.22% -70.50% 3.02% -
  Horiz. % 55.22% 147.56% 84.69% 42.92% 30.39% 103.02% 100.00%
P/NAPS 0.61 0.55 0.81 0.87 0.99 0.89 0.54 2.05%
  YoY % 10.91% -32.10% -6.90% -12.12% 11.24% 64.81% -
  Horiz. % 112.96% 101.85% 150.00% 161.11% 183.33% 164.81% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 -
Price 2.4200 2.2000 3.4500 3.1700 4.0600 2.8300 2.2800 -
P/RPS 0.55 0.54 0.70 0.62 0.68 0.37 0.35 7.82%
  YoY % 1.85% -22.86% 12.90% -8.82% 83.78% 5.71% -
  Horiz. % 157.14% 154.29% 200.00% 177.14% 194.29% 105.71% 100.00%
P/EPS 14.10 12.78 10.88 9.64 12.38 5.55 3.91 23.81%
  YoY % 10.33% 17.46% 12.86% -22.13% 123.06% 41.94% -
  Horiz. % 360.61% 326.85% 278.26% 246.55% 316.62% 141.94% 100.00%
EY 7.09 7.83 9.19 10.37 8.08 18.01 25.57 -19.23%
  YoY % -9.45% -14.80% -11.38% 28.34% -55.14% -29.57% -
  Horiz. % 27.73% 30.62% 35.94% 40.56% 31.60% 70.43% 100.00%
DY 2.48 6.36 3.48 1.89 1.12 5.55 4.39 -9.07%
  YoY % -61.01% 82.76% 84.13% 68.75% -79.82% 26.42% -
  Horiz. % 56.49% 144.87% 79.27% 43.05% 25.51% 126.42% 100.00%
P/NAPS 0.59 0.55 0.85 0.85 1.16 0.71 0.53 1.80%
  YoY % 7.27% -35.29% 0.00% -26.72% 63.38% 33.96% -
  Horiz. % 111.32% 103.77% 160.38% 160.38% 218.87% 133.96% 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.
 


 

135  147  451  1592 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.41+0.015 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 HSI-C7F 0.415-0.04 
 VSOLAR 0.0950.00 
 GPACKET 0.72+0.015 
 HSI-H6S 0.18+0.025 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers