[MBMR] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.6%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,732,556 1,718,381 1,643,962 1,672,288 1,670,204 1,643,968 1,602,072 5.34%
PBT -148,501 72,161 84,886 90,488 82,756 95,494 91,080 -
Tax -7,521 -7,825 -6,682 -6,436 -6,864 -6,856 -6,276 12.78%
NP -156,022 64,336 78,204 84,052 75,892 88,638 84,804 -
-
NP to SH -148,830 57,217 71,158 77,700 66,070 78,005 74,420 -
-
Tax Rate - 10.84% 7.87% 7.11% 8.29% 7.18% 6.89% -
Total Cost 1,888,578 1,654,045 1,565,758 1,588,236 1,594,312 1,555,329 1,517,268 15.66%
-
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 -6.32%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,726 7,817 11,726 - 23,435 15,632 23,451 -36.92%
Div Payout % 0.00% 13.66% 16.48% - 35.47% 20.04% 31.51% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 -6.32%
NOSH 390,887 390,887 390,887 390,845 390,598 390,808 390,861 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -9.01% 3.74% 4.76% 5.03% 4.54% 5.39% 5.29% -
ROE -10.35% 3.51% 4.37% 4.83% 4.12% 4.88% 4.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.24 439.61 420.57 427.86 427.60 420.66 409.88 5.33%
EPS -38.08 14.64 18.20 19.88 16.91 19.96 19.04 -
DPS 3.00 2.00 3.00 0.00 6.00 4.00 6.00 -36.92%
NAPS 3.68 4.17 4.17 4.12 4.11 4.09 4.06 -6.32%
Adjusted Per Share Value based on latest NOSH - 390,845
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.14 439.52 420.48 427.73 427.19 420.48 409.77 5.34%
EPS -38.07 14.63 18.20 19.87 16.90 19.95 19.03 -
DPS 3.00 2.00 3.00 0.00 5.99 4.00 6.00 -36.92%
NAPS 3.6792 4.1691 4.1691 4.1187 4.1061 4.0883 4.0589 -6.32%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.20 2.04 2.25 2.52 2.14 2.50 2.01 -
P/RPS 0.50 0.46 0.53 0.59 0.50 0.59 0.49 1.35%
P/EPS -5.78 13.94 12.36 12.68 12.65 12.53 10.56 -
EY -17.31 7.18 8.09 7.89 7.90 7.98 9.47 -
DY 1.36 0.98 1.33 0.00 2.80 1.60 2.99 -40.77%
P/NAPS 0.60 0.49 0.54 0.61 0.52 0.61 0.50 12.88%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 -
Price 2.29 2.12 2.18 2.42 2.42 2.43 2.44 -
P/RPS 0.52 0.48 0.52 0.57 0.57 0.58 0.60 -9.07%
P/EPS -6.01 14.48 11.98 12.17 14.31 12.17 12.82 -
EY -16.63 6.90 8.35 8.21 6.99 8.21 7.80 -
DY 1.31 0.94 1.38 0.00 2.48 1.65 2.46 -34.22%
P/NAPS 0.62 0.51 0.52 0.59 0.59 0.59 0.60 2.20%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment