[MBMR] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 1.13%

YoY- -42.19%

Quarter Report

MBMR 2ndQtr2016_25 Aug 2016_Final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	2,154,222	1,913,552	1,643,962	1,602,072	1,932,308	1,879,066	2,367,050	-1.55%
YoY %	12.58%	16.40%	2.61%	-17.09%	2.83%	-20.62%	-	-
Horiz. %	91.01%	80.84%	69.45%	67.68%	81.63%	79.38%	100.00%	-
PBT	307,290	164,914	84,886	91,080	198,222	128,996	198,558	7.54%
YoY %	86.33%	94.28%	-6.80%	-54.05%	53.67%	-35.03%	-	-
Horiz. %	154.76%	83.06%	42.75%	45.87%	99.83%	64.97%	100.00%	-
Tax	-27,820	-9,788	-6,682	-6,276	-33,162	-6,466	-20,348	5.34%
YoY %	-184.23%	-46.48%	-6.47%	81.07%	-412.87%	68.22%	-	-
Horiz. %	136.72%	48.10%	32.84%	30.84%	162.97%	31.78%	100.00%	-
NP	279,470	155,126	78,204	84,804	165,060	122,530	178,210	7.78%
YoY %	80.16%	98.36%	-7.78%	-48.62%	34.71%	-31.24%	-	-
Horiz. %	156.82%	87.05%	43.88%	47.59%	92.62%	68.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	247,386	134,726	71,158	74,420	128,732	109,330	139,814	9.97%
YoY %	83.62%	89.33%	-4.38%	-42.19%	17.75%	-21.80%	-	-
Horiz. %	176.94%	96.36%	50.89%	53.23%	92.07%	78.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.05%	5.94%	7.87%	6.89%	16.73%	5.01%	10.25%	-
YoY %	52.36%	-24.52%	14.22%	-58.82%	233.93%	-51.12%	-	-
Horiz. %	88.29%	57.95%	76.78%	67.22%	163.22%	48.88%	100.00%	-
Total Cost	1,874,752	1,758,426	1,565,758	1,517,268	1,767,248	1,756,536	2,188,840	-2.54%
YoY %	6.62%	12.31%	3.20%	-14.15%	0.61%	-19.75%	-	-
Horiz. %	85.65%	80.34%	71.53%	69.32%	80.74%	80.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	46,906	23,453	11,726	23,451	54,713	31,255	23,445	12.24%
YoY %	100.00%	100.01%	-50.00%	-57.14%	75.05%	33.31%	-	-
Horiz. %	200.07%	100.03%	50.01%	100.03%	233.37%	133.31%	100.00%	-
Div Payout %	18.96%	17.41%	16.48%	31.51%	42.50%	28.59%	16.77%	-
YoY %	8.90%	5.64%	-47.70%	-25.86%	48.65%	70.48%	-	-
Horiz. %	113.06%	103.82%	98.27%	187.90%	253.43%	170.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-
NOSH	390,887	390,887	390,887	390,861	390,807	390,693	390,760	0.00%
YoY %	0.00%	0.00%	0.01%	0.01%	0.03%	-0.02%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.01%	99.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	12.97%	8.11%	4.76%	5.29%	8.54%	6.52%	7.53%	-
YoY %	59.93%	70.38%	-10.02%	-38.06%	30.98%	-13.41%	-	-
Horiz. %	172.24%	107.70%	63.21%	70.25%	113.41%	86.59%	100.00%	-
ROE	14.82%	9.02%	4.37%	4.69%	8.00%	7.36%	10.08%	-
YoY %	64.30%	106.41%	-6.82%	-41.37%	8.70%	-26.98%	-	-
Horiz. %	147.02%	89.48%	43.35%	46.53%	79.37%	73.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	551.11	489.54	420.57	409.88	494.44	480.96	605.76	-1.56%
YoY %	12.58%	16.40%	2.61%	-17.10%	2.80%	-20.60%	-	-
Horiz. %	90.98%	80.81%	69.43%	67.66%	81.62%	79.40%	100.00%	-
EPS	63.30	34.46	18.20	19.04	32.94	27.98	35.78	9.97%
YoY %	83.69%	89.34%	-4.41%	-42.20%	17.73%	-21.80%	-	-
Horiz. %	176.91%	96.31%	50.87%	53.21%	92.06%	78.20%	100.00%	-
DPS	12.00	6.00	3.00	6.00	14.00	8.00	6.00	12.24%
YoY %	100.00%	100.00%	-50.00%	-57.14%	75.00%	33.33%	-	-
Horiz. %	200.00%	100.00%	50.00%	100.00%	233.33%	133.33%	100.00%	-
NAPS	4.27	3.82	4.17	4.06	4.12	3.80	3.55	3.12%
YoY %	11.78%	-8.39%	2.71%	-1.46%	8.42%	7.04%	-	-
Horiz. %	120.28%	107.61%	117.46%	114.37%	116.06%	107.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 391,060
RPS	550.99	489.44	420.48	409.77	494.23	480.62	605.43	-1.55%
YoY %	12.58%	16.40%	2.61%	-17.09%	2.83%	-20.62%	-	-
Horiz. %	91.01%	80.84%	69.45%	67.68%	81.63%	79.38%	100.00%	-
EPS	63.27	34.46	18.20	19.03	32.93	27.96	35.76	9.97%
YoY %	83.60%	89.34%	-4.36%	-42.21%	17.78%	-21.81%	-	-
Horiz. %	176.93%	96.36%	50.89%	53.22%	92.09%	78.19%	100.00%	-
DPS	12.00	6.00	3.00	6.00	13.99	7.99	6.00	12.24%
YoY %	100.00%	100.00%	-50.00%	-57.11%	75.09%	33.17%	-	-
Horiz. %	200.00%	100.00%	50.00%	100.00%	233.17%	133.17%	100.00%	-
NAPS	4.2691	3.8192	4.1691	4.0589	4.1183	3.7973	3.5481	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.90	2.38	2.25	2.01	3.48	3.10	3.83	-
P/RPS	0.53	0.49	0.53	0.49	0.70	0.64	0.63	-2.83%
YoY %	8.16%	-7.55%	8.16%	-30.00%	9.38%	1.59%	-	-
Horiz. %	84.13%	77.78%	84.13%	77.78%	111.11%	101.59%	100.00%	-
P/EPS	4.58	6.91	12.36	10.56	10.56	11.08	10.70	-13.18%
YoY %	-33.72%	-44.09%	17.05%	0.00%	-4.69%	3.55%	-	-
Horiz. %	42.80%	64.58%	115.51%	98.69%	98.69%	103.55%	100.00%	-
EY	21.82	14.48	8.09	9.47	9.47	9.03	9.34	15.18%
YoY %	50.69%	78.99%	-14.57%	0.00%	4.87%	-3.32%	-	-
Horiz. %	233.62%	155.03%	86.62%	101.39%	101.39%	96.68%	100.00%	-
DY	4.14	2.52	1.33	2.99	4.02	2.58	1.57	17.53%
YoY %	64.29%	89.47%	-55.52%	-25.62%	55.81%	64.33%	-	-
Horiz. %	263.69%	160.51%	84.71%	190.45%	256.05%	164.33%	100.00%	-
P/NAPS	0.68	0.62	0.54	0.50	0.84	0.82	1.08	-7.41%
YoY %	9.68%	14.81%	8.00%	-40.48%	2.44%	-24.07%	-	-
Horiz. %	62.96%	57.41%	50.00%	46.30%	77.78%	75.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	28/08/18	23/08/17	25/08/16	19/08/15	19/08/14	22/08/13	-
Price	3.67	2.32	2.18	2.44	3.09	2.88	3.67	-
P/RPS	0.67	0.47	0.52	0.60	0.62	0.60	0.61	1.57%
YoY %	42.55%	-9.62%	-13.33%	-3.23%	3.33%	-1.64%	-	-
Horiz. %	109.84%	77.05%	85.25%	98.36%	101.64%	98.36%	100.00%	-
P/EPS	5.80	6.73	11.98	12.82	9.38	10.29	10.26	-9.06%
YoY %	-13.82%	-43.82%	-6.55%	36.67%	-8.84%	0.29%	-	-
Horiz. %	56.53%	65.59%	116.76%	124.95%	91.42%	100.29%	100.00%	-
EY	17.24	14.86	8.35	7.80	10.66	9.72	9.75	9.96%
YoY %	16.02%	77.96%	7.05%	-26.83%	9.67%	-0.31%	-	-
Horiz. %	176.82%	152.41%	85.64%	80.00%	109.33%	99.69%	100.00%	-
DY	3.27	2.59	1.38	2.46	4.53	2.78	1.63	12.29%
YoY %	26.25%	87.68%	-43.90%	-45.70%	62.95%	70.55%	-	-
Horiz. %	200.61%	158.90%	84.66%	150.92%	277.91%	170.55%	100.00%	-
P/NAPS	0.86	0.61	0.52	0.60	0.75	0.76	1.03	-2.96%
YoY %	40.98%	17.31%	-13.33%	-20.00%	-1.32%	-26.21%	-	-
Horiz. %	83.50%	59.22%	50.49%	58.25%	72.82%	73.79%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos