Highlights

[MBMR] YoY TTM Result on 2015-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     10.44%    YoY -     -3.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,777,944 1,714,342 1,597,263 1,918,526 1,991,852 2,333,918 1,839,421 -0.56%
  YoY % 3.71% 7.33% -16.75% -3.68% -14.66% 26.88% -
  Horiz. % 96.66% 93.20% 86.84% 104.30% 108.29% 126.88% 100.00%
PBT -131,875 83,440 86,995 169,398 163,403 187,889 160,404 -
  YoY % -258.05% -4.09% -48.64% 3.67% -13.03% 17.13% -
  Horiz. % -82.21% 52.02% 54.23% 105.61% 101.87% 117.13% 100.00%
Tax -8,093 -7,389 -11,157 -22,564 -7,334 -22,555 -13,511 -8.18%
  YoY % -9.53% 33.77% 50.55% -207.66% 67.48% -66.94% -
  Horiz. % 59.90% 54.69% 82.58% 167.00% 54.28% 166.94% 100.00%
NP -139,968 76,051 75,838 146,834 156,069 165,334 146,893 -
  YoY % -284.04% 0.28% -48.35% -5.92% -5.60% 12.55% -
  Horiz. % -95.29% 51.77% 51.63% 99.96% 106.25% 112.55% 100.00%
NP to SH -135,440 67,102 67,257 123,941 128,559 128,172 123,853 -
  YoY % -301.84% -0.23% -45.73% -3.59% 0.30% 3.49% -
  Horiz. % -109.36% 54.18% 54.30% 100.07% 103.80% 103.49% 100.00%
Tax Rate - % 8.86 % 12.82 % 13.32 % 4.49 % 12.00 % 8.42 % -
  YoY % 0.00% -30.89% -3.75% 196.66% -62.58% 42.52% -
  Horiz. % 0.00% 105.23% 152.26% 158.19% 53.33% 142.52% 100.00%
Total Cost 1,917,912 1,638,291 1,521,425 1,771,692 1,835,783 2,168,584 1,692,528 2.10%
  YoY % 17.07% 7.68% -14.13% -3.49% -15.35% 28.13% -
  Horiz. % 113.32% 96.80% 89.89% 104.68% 108.46% 128.13% 100.00%
Net Worth 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 972,061 6.99%
  YoY % -9.46% 2.55% -0.57% 8.57% 6.03% 41.12% -
  Horiz. % 149.99% 165.66% 161.53% 162.46% 149.63% 141.12% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 11,726 23,475 54,654 46,912 23,436 17,714 38,132 -17.84%
  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 % - % 34.98 % 81.26 % 37.85 % 18.23 % 13.82 % 30.79 % -
  YoY % 0.00% -56.95% 114.69% 107.62% 31.91% -55.12% -
  Horiz. % 0.00% 113.61% 263.92% 122.93% 59.21% 44.88% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 972,061 6.99%
  YoY % -9.46% 2.55% -0.57% 8.57% 6.03% 41.12% -
  Horiz. % 149.99% 165.66% 161.53% 162.46% 149.63% 141.12% 100.00%
NOSH 390,887 390,845 390,594 390,901 391,001 390,823 243,015 8.24%
  YoY % 0.01% 0.06% -0.08% -0.03% 0.05% 60.82% -
  Horiz. % 160.85% 160.83% 160.73% 160.85% 160.90% 160.82% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -7.87 % 4.44 % 4.75 % 7.65 % 7.84 % 7.08 % 7.99 % -
  YoY % -277.25% -6.53% -37.91% -2.42% 10.73% -11.39% -
  Horiz. % -98.50% 55.57% 59.45% 95.74% 98.12% 88.61% 100.00%
ROE -9.29 % 4.17 % 4.28 % 7.85 % 8.84 % 9.34 % 12.74 % -
  YoY % -322.78% -2.57% -45.48% -11.20% -5.35% -26.69% -
  Horiz. % -72.92% 32.73% 33.59% 61.62% 69.39% 73.31% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 454.85 438.62 408.93 490.80 509.42 597.18 756.92 -8.13%
  YoY % 3.70% 7.26% -16.68% -3.66% -14.70% -21.10% -
  Horiz. % 60.09% 57.95% 54.03% 64.84% 67.30% 78.90% 100.00%
EPS -34.65 17.17 17.22 31.71 32.88 32.80 50.97 -
  YoY % -301.81% -0.29% -45.70% -3.56% 0.24% -35.65% -
  Horiz. % -67.98% 33.69% 33.78% 62.21% 64.51% 64.35% 100.00%
DPS 3.00 6.00 14.00 12.00 6.00 4.53 15.70 -24.10%
  YoY % -50.00% -57.14% 16.67% 100.00% 32.45% -71.15% -
  Horiz. % 19.11% 38.22% 89.17% 76.43% 38.22% 28.85% 100.00%
NAPS 3.7300 4.1200 4.0200 4.0400 3.7200 3.5100 4.0000 -1.16%
  YoY % -9.47% 2.49% -0.50% 8.60% 5.98% -12.25% -
  Horiz. % 93.25% 103.00% 100.50% 101.00% 93.00% 87.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 454.85 438.58 408.62 490.81 509.57 597.08 470.58 -0.56%
  YoY % 3.71% 7.33% -16.75% -3.68% -14.66% 26.88% -
  Horiz. % 96.66% 93.20% 86.83% 104.30% 108.29% 126.88% 100.00%
EPS -34.65 17.17 17.21 31.71 32.89 32.79 31.69 -
  YoY % -301.81% -0.23% -45.73% -3.59% 0.30% 3.47% -
  Horiz. % -109.34% 54.18% 54.31% 100.06% 103.79% 103.47% 100.00%
DPS 3.00 6.01 13.98 12.00 6.00 4.53 9.76 -17.84%
  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 3.7300 4.1196 4.0170 4.0401 3.7211 3.5094 2.4868 6.99%
  YoY % -9.46% 2.55% -0.57% 8.57% 6.03% 41.12% -
  Horiz. % 149.99% 165.66% 161.53% 162.46% 149.63% 141.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4500 2.5200 2.2000 3.2900 3.2500 3.4700 3.5400 -
P/RPS 0.54 0.57 0.54 0.67 0.64 0.58 0.47 2.34%
  YoY % -5.26% 5.56% -19.40% 4.69% 10.34% 23.40% -
  Horiz. % 114.89% 121.28% 114.89% 142.55% 136.17% 123.40% 100.00%
P/EPS -7.07 14.68 12.78 10.38 9.88 10.58 6.95 -
  YoY % -148.16% 14.87% 23.12% 5.06% -6.62% 52.23% -
  Horiz. % -101.73% 211.22% 183.88% 149.35% 142.16% 152.23% 100.00%
EY -14.14 6.81 7.83 9.64 10.12 9.45 14.40 -
  YoY % -307.64% -13.03% -18.78% -4.74% 7.09% -34.38% -
  Horiz. % -98.19% 47.29% 54.38% 66.94% 70.28% 65.62% 100.00%
DY 1.22 2.38 6.36 3.65 1.85 1.31 4.44 -19.36%
  YoY % -48.74% -62.58% 74.25% 97.30% 41.22% -70.50% -
  Horiz. % 27.48% 53.60% 143.24% 82.21% 41.67% 29.50% 100.00%
P/NAPS 0.66 0.61 0.55 0.81 0.87 0.99 0.89 -4.86%
  YoY % 8.20% 10.91% -32.10% -6.90% -12.12% 11.24% -
  Horiz. % 74.16% 68.54% 61.80% 91.01% 97.75% 111.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 -
Price 2.3500 2.4200 2.2000 3.4500 3.1700 4.0600 2.8300 -
P/RPS 0.52 0.55 0.54 0.70 0.62 0.68 0.37 5.83%
  YoY % -5.45% 1.85% -22.86% 12.90% -8.82% 83.78% -
  Horiz. % 140.54% 148.65% 145.95% 189.19% 167.57% 183.78% 100.00%
P/EPS -6.78 14.10 12.78 10.88 9.64 12.38 5.55 -
  YoY % -148.09% 10.33% 17.46% 12.86% -22.13% 123.06% -
  Horiz. % -122.16% 254.05% 230.27% 196.04% 173.69% 223.06% 100.00%
EY -14.74 7.09 7.83 9.19 10.37 8.08 18.01 -
  YoY % -307.90% -9.45% -14.80% -11.38% 28.34% -55.14% -
  Horiz. % -81.84% 39.37% 43.48% 51.03% 57.58% 44.86% 100.00%
DY 1.28 2.48 6.36 3.48 1.89 1.12 5.55 -21.68%
  YoY % -48.39% -61.01% 82.76% 84.13% 68.75% -79.82% -
  Horiz. % 23.06% 44.68% 114.59% 62.70% 34.05% 20.18% 100.00%
P/NAPS 0.63 0.59 0.55 0.85 0.85 1.16 0.71 -1.97%
  YoY % 6.78% 7.27% -35.29% 0.00% -26.72% 63.38% -
  Horiz. % 88.73% 83.10% 77.46% 119.72% 119.72% 163.38% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers