[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 31.85%
YoY- 1.49%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,362,619 939,533 447,359 1,959,689 1,732,864 1,183,525 609,921 70.81%
PBT 92,422 64,498 27,965 155,323 149,200 99,279 46,763 57.42%
Tax -2,970 -3,233 -1,185 -954 -14,370 -10,174 -5,085 -30.10%
NP 89,452 61,265 26,780 154,369 134,830 89,105 41,678 66.31%
-
NP to SH 80,672 54,665 23,421 138,480 105,031 69,907 32,751 82.28%
-
Tax Rate 3.21% 5.01% 4.24% 0.61% 9.63% 10.25% 10.87% -
Total Cost 1,273,167 878,268 420,579 1,805,320 1,598,034 1,094,420 568,243 71.14%
-
Net Worth 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 5.97%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 27,355 15,627 - 23,441 11,717 11,722 - -
Div Payout % 33.91% 28.59% - 16.93% 11.16% 16.77% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 1,371,790 5.97%
NOSH 390,789 390,693 391,001 390,685 390,595 390,760 390,823 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.56% 6.52% 5.99% 7.88% 7.78% 7.53% 6.83% -
ROE 5.39% 3.68% 1.61% 9.63% 7.45% 5.04% 2.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 348.68 240.48 114.41 501.60 443.65 302.88 156.06 70.82%
EPS 20.65 13.99 5.99 35.45 26.88 17.89 8.38 82.33%
DPS 7.00 4.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 3.83 3.80 3.72 3.68 3.61 3.55 3.51 5.98%
Adjusted Per Share Value based on latest NOSH - 390,512
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 348.60 240.36 114.45 501.34 443.32 302.78 156.03 70.81%
EPS 20.64 13.98 5.99 35.43 26.87 17.88 8.38 82.27%
DPS 7.00 4.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 3.829 3.7981 3.7211 3.6781 3.6073 3.5488 3.5094 5.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.85 3.10 3.25 3.21 3.60 3.83 3.47 -
P/RPS 0.82 1.29 2.84 0.64 0.81 1.26 2.22 -48.48%
P/EPS 13.81 22.16 54.26 9.06 13.39 21.41 41.41 -51.87%
EY 7.24 4.51 1.84 11.04 7.47 4.67 2.41 108.06%
DY 2.46 1.29 0.00 1.87 0.83 0.78 0.00 -
P/NAPS 0.74 0.82 0.87 0.87 1.00 1.08 0.99 -17.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 29/05/13 -
Price 2.82 2.88 3.17 3.45 3.58 3.67 4.06 -
P/RPS 0.81 1.20 2.77 0.69 0.81 1.21 2.60 -54.01%
P/EPS 13.66 20.58 52.92 9.73 13.31 20.51 48.45 -56.96%
EY 7.32 4.86 1.89 10.27 7.51 4.87 2.06 132.68%
DY 2.48 1.39 0.00 1.74 0.84 0.82 0.00 -
P/NAPS 0.74 0.76 0.85 0.94 0.99 1.03 1.16 -25.87%

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