Highlights

[MBMR] YoY TTM Result on 2016-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -19.93%    YoY -     -45.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,997,218 1,777,944 1,714,342 1,597,263 1,918,526 1,991,852 2,333,918 -2.56%
  YoY % 12.33% 3.71% 7.33% -16.75% -3.68% -14.66% -
  Horiz. % 85.57% 76.18% 73.45% 68.44% 82.20% 85.34% 100.00%
PBT 222,963 -131,875 83,440 86,995 169,398 163,403 187,889 2.89%
  YoY % 269.07% -258.05% -4.09% -48.64% 3.67% -13.03% -
  Horiz. % 118.67% -70.19% 44.41% 46.30% 90.16% 86.97% 100.00%
Tax -12,356 -8,093 -7,389 -11,157 -22,564 -7,334 -22,555 -9.54%
  YoY % -52.68% -9.53% 33.77% 50.55% -207.66% 67.48% -
  Horiz. % 54.78% 35.88% 32.76% 49.47% 100.04% 32.52% 100.00%
NP 210,607 -139,968 76,051 75,838 146,834 156,069 165,334 4.11%
  YoY % 250.47% -284.04% 0.28% -48.35% -5.92% -5.60% -
  Horiz. % 127.38% -84.66% 46.00% 45.87% 88.81% 94.40% 100.00%
NP to SH 182,388 -135,440 67,102 67,257 123,941 128,559 128,172 6.05%
  YoY % 234.66% -301.84% -0.23% -45.73% -3.59% 0.30% -
  Horiz. % 142.30% -105.67% 52.35% 52.47% 96.70% 100.30% 100.00%
Tax Rate 5.54 % - % 8.86 % 12.82 % 13.32 % 4.49 % 12.00 % -12.08%
  YoY % 0.00% 0.00% -30.89% -3.75% 196.66% -62.58% -
  Horiz. % 46.17% 0.00% 73.83% 106.83% 111.00% 37.42% 100.00%
Total Cost 1,786,611 1,917,912 1,638,291 1,521,425 1,771,692 1,835,783 2,168,584 -3.18%
  YoY % -6.85% 17.07% 7.68% -14.13% -3.49% -15.35% -
  Horiz. % 82.39% 88.44% 75.55% 70.16% 81.70% 84.65% 100.00%
Net Worth 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % 12.86 % - % 34.98 % 81.26 % 37.85 % 18.23 % 13.82 % -1.19%
  YoY % 0.00% 0.00% -56.95% 114.69% 107.62% 31.91% -
  Horiz. % 93.05% 0.00% 253.11% 587.99% 273.88% 131.91% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,618,274 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
NOSH 390,887 390,887 390,845 390,594 390,901 391,001 390,823 0.00%
  YoY % 0.00% 0.01% 0.06% -0.08% -0.03% 0.05% -
  Horiz. % 100.02% 100.02% 100.01% 99.94% 100.02% 100.05% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.55 % -7.87 % 4.44 % 4.75 % 7.65 % 7.84 % 7.08 % 6.87%
  YoY % 234.05% -277.25% -6.53% -37.91% -2.42% 10.73% -
  Horiz. % 149.01% -111.16% 62.71% 67.09% 108.05% 110.73% 100.00%
ROE 11.27 % -9.29 % 4.17 % 4.28 % 7.85 % 8.84 % 9.34 % 3.18%
  YoY % 221.31% -322.78% -2.57% -45.48% -11.20% -5.35% -
  Horiz. % 120.66% -99.46% 44.65% 45.82% 84.05% 94.65% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 510.94 454.85 438.62 408.93 490.80 509.42 597.18 -2.56%
  YoY % 12.33% 3.70% 7.26% -16.68% -3.66% -14.70% -
  Horiz. % 85.56% 76.17% 73.45% 68.48% 82.19% 85.30% 100.00%
EPS 46.66 -34.65 17.17 17.22 31.71 32.88 32.80 6.05%
  YoY % 234.66% -301.81% -0.29% -45.70% -3.56% 0.24% -
  Horiz. % 142.26% -105.64% 52.35% 52.50% 96.68% 100.24% 100.00%
DPS 6.00 3.00 6.00 14.00 12.00 6.00 4.53 4.79%
  YoY % 100.00% -50.00% -57.14% 16.67% 100.00% 32.45% -
  Horiz. % 132.45% 66.23% 132.45% 309.05% 264.90% 132.45% 100.00%
NAPS 4.1400 3.7300 4.1200 4.0200 4.0400 3.7200 3.5100 2.79%
  YoY % 10.99% -9.47% 2.49% -0.50% 8.60% 5.98% -
  Horiz. % 117.95% 106.27% 117.38% 114.53% 115.10% 105.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 510.94 454.85 438.58 408.62 490.81 509.57 597.08 -2.56%
  YoY % 12.33% 3.71% 7.33% -16.75% -3.68% -14.66% -
  Horiz. % 85.57% 76.18% 73.45% 68.44% 82.20% 85.34% 100.00%
EPS 46.66 -34.65 17.17 17.21 31.71 32.89 32.79 6.05%
  YoY % 234.66% -301.81% -0.23% -45.73% -3.59% 0.30% -
  Horiz. % 142.30% -105.67% 52.36% 52.49% 96.71% 100.30% 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 4.1400 3.7300 4.1196 4.0170 4.0401 3.7211 3.5094 2.79%
  YoY % 10.99% -9.46% 2.55% -0.57% 8.57% 6.03% -
  Horiz. % 117.97% 106.29% 117.39% 114.46% 115.12% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.7600 2.4500 2.5200 2.2000 3.2900 3.2500 3.4700 -
P/RPS 0.54 0.54 0.57 0.54 0.67 0.64 0.58 -1.18%
  YoY % 0.00% -5.26% 5.56% -19.40% 4.69% 10.34% -
  Horiz. % 93.10% 93.10% 98.28% 93.10% 115.52% 110.34% 100.00%
P/EPS 5.92 -7.07 14.68 12.78 10.38 9.88 10.58 -9.22%
  YoY % 183.73% -148.16% 14.87% 23.12% 5.06% -6.62% -
  Horiz. % 55.95% -66.82% 138.75% 120.79% 98.11% 93.38% 100.00%
EY 16.91 -14.14 6.81 7.83 9.64 10.12 9.45 10.18%
  YoY % 219.59% -307.64% -13.03% -18.78% -4.74% 7.09% -
  Horiz. % 178.94% -149.63% 72.06% 82.86% 102.01% 107.09% 100.00%
DY 2.17 1.22 2.38 6.36 3.65 1.85 1.31 8.77%
  YoY % 77.87% -48.74% -62.58% 74.25% 97.30% 41.22% -
  Horiz. % 165.65% 93.13% 181.68% 485.50% 278.63% 141.22% 100.00%
P/NAPS 0.67 0.66 0.61 0.55 0.81 0.87 0.99 -6.30%
  YoY % 1.52% 8.20% 10.91% -32.10% -6.90% -12.12% -
  Horiz. % 67.68% 66.67% 61.62% 55.56% 81.82% 87.88% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 23/05/18 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 -
Price 2.8000 2.3500 2.4200 2.2000 3.4500 3.1700 4.0600 -
P/RPS 0.55 0.52 0.55 0.54 0.70 0.62 0.68 -3.47%
  YoY % 5.77% -5.45% 1.85% -22.86% 12.90% -8.82% -
  Horiz. % 80.88% 76.47% 80.88% 79.41% 102.94% 91.18% 100.00%
P/EPS 6.00 -6.78 14.10 12.78 10.88 9.64 12.38 -11.37%
  YoY % 188.50% -148.09% 10.33% 17.46% 12.86% -22.13% -
  Horiz. % 48.47% -54.77% 113.89% 103.23% 87.88% 77.87% 100.00%
EY 16.66 -14.74 7.09 7.83 9.19 10.37 8.08 12.81%
  YoY % 213.03% -307.90% -9.45% -14.80% -11.38% 28.34% -
  Horiz. % 206.19% -182.43% 87.75% 96.91% 113.74% 128.34% 100.00%
DY 2.14 1.28 2.48 6.36 3.48 1.89 1.12 11.39%
  YoY % 67.19% -48.39% -61.01% 82.76% 84.13% 68.75% -
  Horiz. % 191.07% 114.29% 221.43% 567.86% 310.71% 168.75% 100.00%
P/NAPS 0.68 0.63 0.59 0.55 0.85 0.85 1.16 -8.51%
  YoY % 7.94% 6.78% 7.27% -35.29% 0.00% -26.72% -
  Horiz. % 58.62% 54.31% 50.86% 47.41% 73.28% 73.28% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS