[MBMR] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.62%
YoY- -23.19%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,718,381 1,643,968 1,836,450 1,816,825 2,310,485 2,323,865 1,617,748 1.00%
PBT 72,161 95,494 148,753 123,229 198,933 200,549 158,717 -12.30%
Tax -7,825 -6,856 -23,665 -3,960 -19,160 -17,553 -14,938 -10.20%
NP 64,336 88,638 125,088 119,269 179,773 182,996 143,778 -12.53%
-
NP to SH 57,217 78,005 97,318 107,562 140,041 141,253 126,441 -12.36%
-
Tax Rate 10.84% 7.18% 15.91% 3.21% 9.63% 8.75% 9.41% -
Total Cost 1,654,045 1,555,329 1,711,362 1,697,556 2,130,712 2,140,869 1,473,969 1.93%
-
Net Worth 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 7.12%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,817 15,632 57,307 36,473 15,623 12,247 19,422 -14.06%
Div Payout % 13.66% 20.04% 58.89% 33.91% 11.16% 8.67% 15.36% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,629,990 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 7.12%
NOSH 390,887 390,808 390,733 390,789 390,595 306,184 242,782 8.25%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.74% 5.39% 6.81% 6.56% 7.78% 7.87% 8.89% -
ROE 3.51% 4.88% 6.12% 7.19% 9.93% 13.77% 11.73% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 439.61 420.66 470.00 464.91 591.53 758.97 666.34 -6.69%
EPS 14.64 19.96 24.91 27.53 35.84 46.13 52.08 -19.04%
DPS 2.00 4.00 14.67 9.33 4.00 4.00 8.00 -20.61%
NAPS 4.17 4.09 4.07 3.83 3.61 3.35 4.44 -1.03%
Adjusted Per Share Value based on latest NOSH - 390,996
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 439.52 420.48 469.72 464.70 590.96 594.38 413.78 1.00%
EPS 14.63 19.95 24.89 27.51 35.82 36.13 32.34 -12.37%
DPS 2.00 4.00 14.66 9.33 4.00 3.13 4.97 -14.06%
NAPS 4.1691 4.0883 4.0675 3.8282 3.6065 2.6235 2.7571 7.12%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.04 2.50 2.89 2.85 3.60 3.36 2.29 -
P/RPS 0.46 0.59 0.61 0.61 0.61 0.44 0.34 5.16%
P/EPS 13.94 12.53 11.60 10.35 10.04 7.28 4.40 21.16%
EY 7.18 7.98 8.62 9.66 9.96 13.73 22.74 -17.46%
DY 0.98 1.60 5.07 3.27 1.11 1.19 3.49 -19.06%
P/NAPS 0.49 0.61 0.71 0.74 1.00 1.00 0.52 -0.98%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 -
Price 2.12 2.43 2.83 2.82 3.58 3.38 2.40 -
P/RPS 0.48 0.58 0.60 0.61 0.61 0.45 0.36 4.90%
P/EPS 14.48 12.17 11.36 10.25 9.99 7.33 4.61 20.99%
EY 6.90 8.21 8.80 9.76 10.01 13.65 21.70 -17.36%
DY 0.94 1.65 5.18 3.31 1.12 1.18 3.33 -18.99%
P/NAPS 0.51 0.59 0.70 0.74 0.99 1.01 0.54 -0.94%

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