[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.24%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 939,533 447,359 1,959,689 1,732,864 1,183,525 609,921 2,267,658 -44.51%
PBT 64,498 27,965 155,323 149,200 99,279 46,763 197,318 -52.64%
Tax -3,233 -1,185 -954 -14,370 -10,174 -5,085 -21,898 -72.16%
NP 61,265 26,780 154,369 134,830 89,105 41,678 175,420 -50.50%
-
NP to SH 54,665 23,421 138,480 105,031 69,907 32,751 136,442 -45.74%
-
Tax Rate 5.01% 4.24% 0.61% 9.63% 10.25% 10.87% 11.10% -
Total Cost 878,268 420,579 1,805,320 1,598,034 1,094,420 568,243 2,092,238 -44.02%
-
Net Worth 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 20.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,627 - 23,441 11,717 11,722 - 29,469 -34.56%
Div Payout % 28.59% - 16.93% 11.16% 16.77% - 21.60% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 20.50%
NOSH 390,693 391,001 390,685 390,595 390,760 390,823 327,438 12.53%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.52% 5.99% 7.88% 7.78% 7.53% 6.83% 7.74% -
ROE 3.68% 1.61% 9.63% 7.45% 5.04% 2.39% 12.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 240.48 114.41 501.60 443.65 302.88 156.06 692.54 -50.69%
EPS 13.99 5.99 35.45 26.88 17.89 8.38 38.34 -49.03%
DPS 4.00 0.00 6.00 3.00 3.00 0.00 9.00 -41.84%
NAPS 3.80 3.72 3.68 3.61 3.55 3.51 3.43 7.08%
Adjusted Per Share Value based on latest NOSH - 390,700
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 240.36 114.45 501.34 443.32 302.78 156.03 580.13 -44.51%
EPS 13.98 5.99 35.43 26.87 17.88 8.38 34.91 -45.76%
DPS 4.00 0.00 6.00 3.00 3.00 0.00 7.54 -34.54%
NAPS 3.7981 3.7211 3.6781 3.6073 3.5488 3.5094 2.8732 20.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.10 3.25 3.21 3.60 3.83 3.47 3.21 -
P/RPS 1.29 2.84 0.64 0.81 1.26 2.22 0.46 99.23%
P/EPS 22.16 54.26 9.06 13.39 21.41 41.41 7.70 102.71%
EY 4.51 1.84 11.04 7.47 4.67 2.41 12.98 -50.67%
DY 1.29 0.00 1.87 0.83 0.78 0.00 2.80 -40.43%
P/NAPS 0.82 0.87 0.87 1.00 1.08 0.99 0.94 -8.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 -
Price 2.88 3.17 3.45 3.58 3.67 4.06 3.31 -
P/RPS 1.20 2.77 0.69 0.81 1.21 2.60 0.48 84.51%
P/EPS 20.58 52.92 9.73 13.31 20.51 48.45 7.94 89.01%
EY 4.86 1.89 10.27 7.51 4.87 2.06 12.59 -47.07%
DY 1.39 0.00 1.74 0.84 0.82 0.00 2.72 -36.15%
P/NAPS 0.76 0.85 0.94 0.99 1.03 1.16 0.97 -15.04%

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