[MBMR] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 2.64%

YoY- 89.33%

Quarter Report

MBMR 2ndQtr2018_28 Aug 2018.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	1,478,370	1,265,272	2,154,222	1,913,552	1,643,962	1,602,072	1,932,308	-4.36%
YoY %	16.84%	-41.27%	12.58%	16.40%	2.61%	-17.09%	-	-
Horiz. %	76.51%	65.48%	111.48%	99.03%	85.08%	82.91%	100.00%	-
PBT	155,718	56,894	307,290	164,914	84,886	91,080	198,222	-3.93%
YoY %	173.70%	-81.49%	86.33%	94.28%	-6.80%	-54.05%	-	-
Horiz. %	78.56%	28.70%	155.02%	83.20%	42.82%	45.95%	100.00%	-
Tax	-10,668	-5,040	-27,820	-9,788	-6,682	-6,276	-33,162	-17.20%
YoY %	-111.67%	81.88%	-184.23%	-46.48%	-6.47%	81.07%	-	-
Horiz. %	32.17%	15.20%	83.89%	29.52%	20.15%	18.93%	100.00%	-
NP	145,050	51,854	279,470	155,126	78,204	84,804	165,060	-2.12%
YoY %	179.73%	-81.45%	80.16%	98.36%	-7.78%	-48.62%	-	-
Horiz. %	87.88%	31.42%	169.31%	93.98%	47.38%	51.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,320	44,086	247,386	134,726	71,158	74,420	128,732	-0.18%
YoY %	188.80%	-82.18%	83.62%	89.33%	-4.38%	-42.19%	-	-
Horiz. %	98.90%	34.25%	192.17%	104.66%	55.28%	57.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.85%	8.86%	9.05%	5.94%	7.87%	6.89%	16.73%	-
YoY %	-22.69%	-2.10%	52.36%	-24.52%	14.22%	-58.82%	-	-
Horiz. %	40.94%	52.96%	54.09%	35.51%	47.04%	41.18%	100.00%	-
Total Cost	1,333,320	1,213,418	1,874,752	1,758,426	1,565,758	1,517,268	1,767,248	-4.58%
YoY %	9.88%	-35.28%	6.62%	12.31%	3.20%	-14.15%	-	-
Horiz. %	75.45%	68.66%	106.08%	99.50%	88.60%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,829,354	1,743,358	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.72%	-1.44%	-	-
Horiz. %	113.62%	108.27%	103.66%	92.74%	101.23%	98.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	39,088	39,088	46,906	23,453	11,726	23,451	54,713	-5.44%
YoY %	0.00%	-16.67%	100.00%	100.01%	-50.00%	-57.14%	-	-
Horiz. %	71.44%	71.44%	85.73%	42.87%	21.43%	42.86%	100.00%	-
Div Payout %	30.70%	88.66%	18.96%	17.41%	16.48%	31.51%	42.50%	-
YoY %	-65.37%	367.62%	8.90%	5.64%	-47.70%	-25.86%	-	-
Horiz. %	72.24%	208.61%	44.61%	40.96%	38.78%	74.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,829,354	1,743,358	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.72%	-1.44%	-	-
Horiz. %	113.62%	108.27%	103.66%	92.74%	101.23%	98.56%	100.00%	-
NOSH	390,887	390,887	390,887	390,887	390,887	390,861	390,807	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.01%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	9.81%	4.10%	12.97%	8.11%	4.76%	5.29%	8.54%	-
YoY %	139.27%	-68.39%	59.93%	70.38%	-10.02%	-38.06%	-	-
Horiz. %	114.87%	48.01%	151.87%	94.96%	55.74%	61.94%	100.00%	-
ROE	6.96%	2.53%	14.82%	9.02%	4.37%	4.69%	8.00%	-
YoY %	175.10%	-82.93%	64.30%	106.41%	-6.82%	-41.37%	-	-
Horiz. %	87.00%	31.62%	185.25%	112.75%	54.62%	58.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	378.21	323.69	551.11	489.54	420.57	409.88	494.44	-4.36%
YoY %	16.84%	-41.27%	12.58%	16.40%	2.61%	-17.10%	-	-
Horiz. %	76.49%	65.47%	111.46%	99.01%	85.06%	82.90%	100.00%	-
EPS	32.58	11.28	63.30	34.46	18.20	19.04	32.94	-0.18%
YoY %	188.83%	-82.18%	83.69%	89.34%	-4.41%	-42.20%	-	-
Horiz. %	98.91%	34.24%	192.17%	104.61%	55.25%	57.80%	100.00%	-
DPS	10.00	10.00	12.00	6.00	3.00	6.00	14.00	-5.44%
YoY %	0.00%	-16.67%	100.00%	100.00%	-50.00%	-57.14%	-	-
Horiz. %	71.43%	71.43%	85.71%	42.86%	21.43%	42.86%	100.00%	-
NAPS	4.68	4.46	4.27	3.82	4.17	4.06	4.12	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.71%	-1.46%	-	-
Horiz. %	113.59%	108.25%	103.64%	92.72%	101.21%	98.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 390,887
RPS	378.13	323.62	550.99	489.44	420.48	409.77	494.23	-4.36%
YoY %	16.84%	-41.27%	12.58%	16.40%	2.61%	-17.09%	-	-
Horiz. %	76.51%	65.48%	111.48%	99.03%	85.08%	82.91%	100.00%	-
EPS	32.57	11.28	63.27	34.46	18.20	19.03	32.93	-0.18%
YoY %	188.74%	-82.17%	83.60%	89.34%	-4.36%	-42.21%	-	-
Horiz. %	98.91%	34.25%	192.13%	104.65%	55.27%	57.79%	100.00%	-
DPS	10.00	10.00	12.00	6.00	3.00	6.00	13.99	-5.43%
YoY %	0.00%	-16.67%	100.00%	100.00%	-50.00%	-57.11%	-	-
Horiz. %	71.48%	71.48%	85.78%	42.89%	21.44%	42.89%	100.00%	-
NAPS	4.679	4.4591	4.2691	3.8192	4.1691	4.0589	4.1183	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.72%	-1.44%	-	-
Horiz. %	113.61%	108.28%	103.66%	92.74%	101.23%	98.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.14	3.24	2.90	2.38	2.25	2.01	3.48	-
P/RPS	0.83	1.00	0.53	0.49	0.53	0.49	0.70	2.87%
YoY %	-17.00%	88.68%	8.16%	-7.55%	8.16%	-30.00%	-	-
Horiz. %	118.57%	142.86%	75.71%	70.00%	75.71%	70.00%	100.00%	-
P/EPS	9.64	28.73	4.58	6.91	12.36	10.56	10.56	-1.50%
YoY %	-66.45%	527.29%	-33.72%	-44.09%	17.05%	0.00%	-	-
Horiz. %	91.29%	272.06%	43.37%	65.44%	117.05%	100.00%	100.00%	-
EY	10.37	3.48	21.82	14.48	8.09	9.47	9.47	1.52%
YoY %	197.99%	-84.05%	50.69%	78.99%	-14.57%	0.00%	-	-
Horiz. %	109.50%	36.75%	230.41%	152.90%	85.43%	100.00%	100.00%	-
DY	3.18	3.09	4.14	2.52	1.33	2.99	4.02	-3.82%
YoY %	2.91%	-25.36%	64.29%	89.47%	-55.52%	-25.62%	-	-
Horiz. %	79.10%	76.87%	102.99%	62.69%	33.08%	74.38%	100.00%	-
P/NAPS	0.67	0.73	0.68	0.62	0.54	0.50	0.84	-3.69%
YoY %	-8.22%	7.35%	9.68%	14.81%	8.00%	-40.48%	-	-
Horiz. %	79.76%	86.90%	80.95%	73.81%	64.29%	59.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	19/08/20	20/08/19	28/08/18	23/08/17	25/08/16	19/08/15	-
Price	3.23	3.16	3.67	2.32	2.18	2.44	3.09	-
P/RPS	0.85	0.98	0.67	0.47	0.52	0.60	0.62	5.39%
YoY %	-13.27%	46.27%	42.55%	-9.62%	-13.33%	-3.23%	-	-
Horiz. %	137.10%	158.06%	108.06%	75.81%	83.87%	96.77%	100.00%	-
P/EPS	9.92	28.02	5.80	6.73	11.98	12.82	9.38	0.93%
YoY %	-64.60%	383.10%	-13.82%	-43.82%	-6.55%	36.67%	-	-
Horiz. %	105.76%	298.72%	61.83%	71.75%	127.72%	136.67%	100.00%	-
EY	10.08	3.57	17.24	14.86	8.35	7.80	10.66	-0.92%
YoY %	182.35%	-79.29%	16.02%	77.96%	7.05%	-26.83%	-	-
Horiz. %	94.56%	33.49%	161.73%	139.40%	78.33%	73.17%	100.00%	-
DY	3.10	3.16	3.27	2.59	1.38	2.46	4.53	-6.12%
YoY %	-1.90%	-3.36%	26.25%	87.68%	-43.90%	-45.70%	-	-
Horiz. %	68.43%	69.76%	72.19%	57.17%	30.46%	54.30%	100.00%	-
P/NAPS	0.69	0.71	0.86	0.61	0.52	0.60	0.75	-1.37%
YoY %	-2.82%	-17.44%	40.98%	17.31%	-13.33%	-20.00%	-	-
Horiz. %	92.00%	94.67%	114.67%	81.33%	69.33%	80.00%	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