[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -83.09%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,774,144 1,362,619 939,533 447,359 1,959,689 1,732,864 1,183,525 30.88%
PBT 132,183 92,422 64,498 27,965 155,323 149,200 99,279 20.96%
Tax -8,558 -2,970 -3,233 -1,185 -954 -14,370 -10,174 -10.86%
NP 123,625 89,452 61,265 26,780 154,369 134,830 89,105 24.32%
-
NP to SH 112,222 80,672 54,665 23,421 138,480 105,031 69,907 36.98%
-
Tax Rate 6.47% 3.21% 5.01% 4.24% 0.61% 9.63% 10.25% -
Total Cost 1,650,519 1,273,167 878,268 420,579 1,805,320 1,598,034 1,094,420 31.41%
-
Net Worth 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 6.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 31,255 27,355 15,627 - 23,441 11,717 11,722 91.94%
Div Payout % 27.85% 33.91% 28.59% - 16.93% 11.16% 16.77% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,523,695 1,496,725 1,484,634 1,454,526 1,437,721 1,410,047 1,387,198 6.43%
NOSH 390,691 390,789 390,693 391,001 390,685 390,595 390,760 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.97% 6.56% 6.52% 5.99% 7.88% 7.78% 7.53% -
ROE 7.37% 5.39% 3.68% 1.61% 9.63% 7.45% 5.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 454.10 348.68 240.48 114.41 501.60 443.65 302.88 30.89%
EPS 28.72 20.65 13.99 5.99 35.45 26.88 17.89 36.98%
DPS 8.00 7.00 4.00 0.00 6.00 3.00 3.00 91.95%
NAPS 3.90 3.83 3.80 3.72 3.68 3.61 3.55 6.45%
Adjusted Per Share Value based on latest NOSH - 391,001
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 453.88 348.60 240.36 114.45 501.34 443.32 302.78 30.88%
EPS 28.71 20.64 13.98 5.99 35.43 26.87 17.88 37.00%
DPS 8.00 7.00 4.00 0.00 6.00 3.00 3.00 91.95%
NAPS 3.898 3.829 3.7981 3.7211 3.6781 3.6073 3.5488 6.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.90 2.85 3.10 3.25 3.21 3.60 3.83 -
P/RPS 0.64 0.82 1.29 2.84 0.64 0.81 1.26 -36.26%
P/EPS 10.10 13.81 22.16 54.26 9.06 13.39 21.41 -39.31%
EY 9.90 7.24 4.51 1.84 11.04 7.47 4.67 64.79%
DY 2.76 2.46 1.29 0.00 1.87 0.83 0.78 131.67%
P/NAPS 0.74 0.74 0.82 0.87 0.87 1.00 1.08 -22.22%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 19/08/14 20/05/14 20/02/14 20/11/13 22/08/13 -
Price 3.34 2.82 2.88 3.17 3.45 3.58 3.67 -
P/RPS 0.74 0.81 1.20 2.77 0.69 0.81 1.21 -27.88%
P/EPS 11.63 13.66 20.58 52.92 9.73 13.31 20.51 -31.42%
EY 8.60 7.32 4.86 1.89 10.27 7.51 4.87 45.94%
DY 2.40 2.48 1.39 0.00 1.74 0.84 0.82 104.21%
P/NAPS 0.86 0.74 0.76 0.85 0.94 0.99 1.03 -11.30%

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