[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.58%
YoY- -23.19%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 966,154 591,741 1,774,144 1,362,619 939,533 447,359 1,959,689 -37.67%
PBT 99,111 65,180 132,183 92,422 64,498 27,965 155,323 -25.94%
Tax -16,581 -15,191 -8,558 -2,970 -3,233 -1,185 -954 574.49%
NP 82,530 49,989 123,625 89,452 61,265 26,780 154,369 -34.20%
-
NP to SH 64,366 35,140 112,222 80,672 54,665 23,421 138,480 -40.08%
-
Tax Rate 16.73% 23.31% 6.47% 3.21% 5.01% 4.24% 0.61% -
Total Cost 883,624 541,752 1,650,519 1,273,167 878,268 420,579 1,805,320 -37.97%
-
Net Worth 1,610,127 1,579,240 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 7.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 27,356 - 31,255 27,355 15,627 - 23,441 10.87%
Div Payout % 42.50% - 27.85% 33.91% 28.59% - 16.93% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,610,127 1,579,240 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 7.86%
NOSH 390,807 390,901 390,691 390,789 390,693 391,001 390,685 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.54% 8.45% 6.97% 6.56% 6.52% 5.99% 7.88% -
ROE 4.00% 2.23% 7.37% 5.39% 3.68% 1.61% 9.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 247.22 151.38 454.10 348.68 240.48 114.41 501.60 -37.68%
EPS 16.47 8.99 28.72 20.65 13.99 5.99 35.45 -40.09%
DPS 7.00 0.00 8.00 7.00 4.00 0.00 6.00 10.85%
NAPS 4.12 4.04 3.90 3.83 3.80 3.72 3.68 7.84%
Adjusted Per Share Value based on latest NOSH - 390,996
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 247.17 151.38 453.88 348.60 240.36 114.45 501.34 -37.67%
EPS 16.47 8.99 28.71 20.64 13.98 5.99 35.43 -40.07%
DPS 7.00 0.00 8.00 7.00 4.00 0.00 6.00 10.85%
NAPS 4.1192 4.0401 3.898 3.829 3.7981 3.7211 3.6781 7.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.48 3.29 2.90 2.85 3.10 3.25 3.21 -
P/RPS 1.41 2.17 0.64 0.82 1.29 2.84 0.64 69.55%
P/EPS 21.13 36.60 10.10 13.81 22.16 54.26 9.06 76.13%
EY 4.73 2.73 9.90 7.24 4.51 1.84 11.04 -43.25%
DY 2.01 0.00 2.76 2.46 1.29 0.00 1.87 4.94%
P/NAPS 0.84 0.81 0.74 0.74 0.82 0.87 0.87 -2.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 25/05/15 27/02/15 18/11/14 19/08/14 20/05/14 20/02/14 -
Price 3.09 3.45 3.34 2.82 2.88 3.17 3.45 -
P/RPS 1.25 2.28 0.74 0.81 1.20 2.77 0.69 48.76%
P/EPS 18.76 38.38 11.63 13.66 20.58 52.92 9.73 55.09%
EY 5.33 2.61 8.60 7.32 4.86 1.89 10.27 -35.49%
DY 2.27 0.00 2.40 2.48 1.39 0.00 1.74 19.45%
P/NAPS 0.75 0.85 0.86 0.74 0.76 0.85 0.94 -14.01%

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