[MBMR] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

24-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -19.65%

YoY- -25.15%

Quarter Report

MBMR 4thQtr2015_24Feb2016_final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	1,670,708	1,649,950	1,597,263	1,815,068	1,788,863	1,800,765	1,918,526	-8.78%
YoY %	1.26%	3.30%	-12.00%	1.46%	-0.66%	-6.14%	-	-
Horiz. %	87.08%	86.00%	83.25%	94.61%	93.24%	93.86%	100.00%	-
PBT	90,294	76,664	86,995	130,234	151,325	166,795	169,398	-34.18%
YoY %	17.78%	-11.88%	-33.20%	-13.94%	-9.27%	-1.54%	-	-
Horiz. %	53.30%	45.26%	51.36%	76.88%	89.33%	98.46%	100.00%	-
Tax	-12,657	-11,821	-11,157	-25,264	-23,337	-21,906	-22,564	-31.91%
YoY %	-7.07%	-5.95%	55.84%	-8.26%	-6.53%	2.92%	-	-
Horiz. %	56.09%	52.39%	49.45%	111.97%	103.43%	97.08%	100.00%	-
NP	77,637	64,843	75,838	104,970	127,988	144,889	146,834	-34.53%
YoY %	19.73%	-14.50%	-27.75%	-17.98%	-11.66%	-1.32%	-	-
Horiz. %	52.87%	44.16%	51.65%	71.49%	87.17%	98.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,521	56,846	67,257	84,000	104,537	121,921	123,941	-31.91%
YoY %	22.30%	-15.48%	-19.93%	-19.65%	-14.26%	-1.63%	-	-
Horiz. %	56.09%	45.87%	54.27%	67.77%	84.34%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.02%	15.42%	12.82%	19.40%	15.42%	13.13%	13.32%	-
YoY %	-9.08%	20.28%	-33.92%	25.81%	17.44%	-1.43%	-	-
Horiz. %	105.26%	115.77%	96.25%	145.65%	115.77%	98.57%	100.00%	-
Total Cost	1,593,071	1,585,107	1,521,425	1,710,098	1,660,875	1,655,876	1,771,692	-6.82%
YoY %	0.50%	4.19%	-11.03%	2.96%	0.30%	-6.54%	-	-
Horiz. %	89.92%	89.47%	85.87%	96.52%	93.75%	93.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,598,327	1,587,704	1,570,189	1,559,789	1,588,036	1,609,664	1,579,240	0.80%
YoY %	0.67%	1.12%	0.67%	-1.78%	-1.34%	1.93%	-	-
Horiz. %	101.21%	100.54%	99.43%	98.77%	100.56%	101.93%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	23,430	39,037	54,654	54,654	58,590	58,622	46,912	-36.97%
YoY %	-39.98%	-28.57%	0.00%	-6.72%	-0.05%	24.96%	-	-
Horiz. %	49.94%	83.21%	116.50%	116.50%	124.89%	124.96%	100.00%	-
Div Payout %	33.70%	68.67%	81.26%	65.06%	56.05%	48.08%	37.85%	-
YoY %	-50.92%	-15.49%	24.90%	16.07%	16.58%	27.03%	-	-
Horiz. %	89.04%	181.43%	214.69%	171.89%	148.08%	127.03%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,598,327	1,587,704	1,570,189	1,559,789	1,588,036	1,609,664	1,579,240	0.80%
YoY %	0.67%	1.12%	0.67%	-1.78%	-1.34%	1.93%	-	-
Horiz. %	101.21%	100.54%	99.43%	98.77%	100.56%	101.93%	100.00%	-
NOSH	390,789	391,060	390,594	389,947	390,180	390,695	390,901	-0.01%
YoY %	-0.07%	0.12%	0.17%	-0.06%	-0.13%	-0.05%	-	-
Horiz. %	99.97%	100.04%	99.92%	99.76%	99.82%	99.95%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	4.65%	3.93%	4.75%	5.78%	7.15%	8.05%	7.65%	-
YoY %	18.32%	-17.26%	-17.82%	-19.16%	-11.18%	5.23%	-	-
Horiz. %	60.78%	51.37%	62.09%	75.56%	93.46%	105.23%	100.00%	-
ROE	4.35%	3.58%	4.28%	5.39%	6.58%	7.57%	7.85%	-
YoY %	21.51%	-16.36%	-20.59%	-18.09%	-13.08%	-3.57%	-	-
Horiz. %	55.41%	45.61%	54.52%	68.66%	83.82%	96.43%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	427.52	421.92	408.93	465.46	458.47	460.91	490.80	-8.76%
YoY %	1.33%	3.18%	-12.14%	1.52%	-0.53%	-6.09%	-	-
Horiz. %	87.11%	85.97%	83.32%	94.84%	93.41%	93.91%	100.00%	-
EPS	17.79	14.54	17.22	21.54	26.79	31.21	31.71	-31.90%
YoY %	22.35%	-15.56%	-20.06%	-19.60%	-14.16%	-1.58%	-	-
Horiz. %	56.10%	45.85%	54.30%	67.93%	84.48%	98.42%	100.00%	-
DPS	6.00	10.00	14.00	14.00	15.00	15.00	12.00	-36.92%
YoY %	-40.00%	-28.57%	0.00%	-6.67%	0.00%	25.00%	-	-
Horiz. %	50.00%	83.33%	116.67%	116.67%	125.00%	125.00%	100.00%	-
NAPS	4.09	4.06	4.02	4.00	4.07	4.12	4.04	0.82%
YoY %	0.74%	1.00%	0.50%	-1.72%	-1.21%	1.98%	-	-
Horiz. %	101.24%	100.50%	99.50%	99.01%	100.74%	101.98%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 389,947
RPS	427.41	422.10	408.62	464.35	457.64	460.69	490.81	-8.78%
YoY %	1.26%	3.30%	-12.00%	1.47%	-0.66%	-6.14%	-	-
Horiz. %	87.08%	86.00%	83.25%	94.61%	93.24%	93.86%	100.00%	-
EPS	17.79	14.54	17.21	21.49	26.74	31.19	31.71	-31.90%
YoY %	22.35%	-15.51%	-19.92%	-19.63%	-14.27%	-1.64%	-	-
Horiz. %	56.10%	45.85%	54.27%	67.77%	84.33%	98.36%	100.00%	-
DPS	5.99	9.99	13.98	13.98	14.99	15.00	12.00	-36.99%
YoY %	-40.04%	-28.54%	0.00%	-6.74%	-0.07%	25.00%	-	-
Horiz. %	49.92%	83.25%	116.50%	116.50%	124.92%	125.00%	100.00%	-
NAPS	4.089	4.0618	4.017	3.9904	4.0626	4.118	4.0401	0.80%
YoY %	0.67%	1.12%	0.67%	-1.78%	-1.35%	1.93%	-	-
Horiz. %	101.21%	100.54%	99.43%	98.77%	100.56%	101.93%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.50	2.01	2.20	2.40	2.89	3.48	3.29	-
P/RPS	0.58	0.48	0.54	0.52	0.63	0.76	0.67	-9.14%
YoY %	20.83%	-11.11%	3.85%	-17.46%	-17.11%	13.43%	-	-
Horiz. %	86.57%	71.64%	80.60%	77.61%	94.03%	113.43%	100.00%	-
P/EPS	14.05	13.83	12.78	11.14	10.79	11.15	10.38	22.29%
YoY %	1.59%	8.22%	14.72%	3.24%	-3.23%	7.42%	-	-
Horiz. %	135.36%	133.24%	123.12%	107.32%	103.95%	107.42%	100.00%	-
EY	7.12	7.23	7.83	8.98	9.27	8.97	9.64	-18.24%
YoY %	-1.52%	-7.66%	-12.81%	-3.13%	3.34%	-6.95%	-	-
Horiz. %	73.86%	75.00%	81.22%	93.15%	96.16%	93.05%	100.00%	-
DY	2.40	4.98	6.36	5.83	5.19	4.31	3.65	-24.32%
YoY %	-51.81%	-21.70%	9.09%	12.33%	20.42%	18.08%	-	-
Horiz. %	65.75%	136.44%	174.25%	159.73%	142.19%	118.08%	100.00%	-
P/NAPS	0.61	0.50	0.55	0.60	0.71	0.84	0.81	-17.18%
YoY %	22.00%	-9.09%	-8.33%	-15.49%	-15.48%	3.70%	-	-
Horiz. %	75.31%	61.73%	67.90%	74.07%	87.65%	103.70%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/16	25/08/16	18/05/16	24/02/16	18/11/15	19/08/15	25/05/15	-
Price	2.43	2.44	2.20	2.43	2.83	3.09	3.45	-
P/RPS	0.57	0.58	0.54	0.52	0.62	0.67	0.70	-12.76%
YoY %	-1.72%	7.41%	3.85%	-16.13%	-7.46%	-4.29%	-	-
Horiz. %	81.43%	82.86%	77.14%	74.29%	88.57%	95.71%	100.00%	-
P/EPS	13.66	16.79	12.78	11.28	10.56	9.90	10.88	16.33%
YoY %	-18.64%	31.38%	13.30%	6.82%	6.67%	-9.01%	-	-
Horiz. %	125.55%	154.32%	117.46%	103.68%	97.06%	90.99%	100.00%	-
EY	7.32	5.96	7.83	8.86	9.47	10.10	9.19	-14.03%
YoY %	22.82%	-23.88%	-11.63%	-6.44%	-6.24%	9.90%	-	-
Horiz. %	79.65%	64.85%	85.20%	96.41%	103.05%	109.90%	100.00%	-
DY	2.47	4.10	6.36	5.76	5.30	4.85	3.48	-20.38%
YoY %	-39.76%	-35.53%	10.42%	8.68%	9.28%	39.37%	-	-
Horiz. %	70.98%	117.82%	182.76%	165.52%	152.30%	139.37%	100.00%	-
P/NAPS	0.59	0.60	0.55	0.61	0.70	0.75	0.85	-21.55%
YoY %	-1.67%	9.09%	-9.84%	-12.86%	-6.67%	-11.76%	-	-
Horiz. %	69.41%	70.59%	64.71%	71.76%	82.35%	88.24%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:30:00

EMA 5

10 Mins

BUY

2024-05-02 16:10:00

EMA 5

5 Mins

BUY

2024-05-02 15:35:00

EMA 5

5 Mins

SELL

2024-05-02 15:20:00

EMA 5

5 Mins

BUY

2024-05-02 12:10:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

361

MPI

MALAYSIAN PACIFIC INDUSTRIES

339

HLIND

HONG LEONG INDUSTRIES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

MYEG

MY E.G. SERVICES BHD

248

CAPITALA

CAPITAL A BERHAD

239

DNEX

DAGANG NEXCHANGE BERHAD

198

PBBANK

PUBLIC BANK BHD

194

YTL

YTL CORPORATION BHD

167

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More