[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

MBMR 3rdQtr2014_18Nov2014_Final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,718,381	1,643,968	1,836,450	1,816,825	2,310,485	2,323,865	1,617,748	1.00%
YoY %	4.53%	-10.48%	1.08%	-21.37%	-0.58%	43.65%	-	-
Horiz. %	106.22%	101.62%	113.52%	112.31%	142.82%	143.65%	100.00%	-
PBT	72,161	95,494	148,753	123,229	198,933	200,549	158,717	-12.30%
YoY %	-24.43%	-35.80%	20.71%	-38.06%	-0.81%	26.36%	-	-
Horiz. %	45.47%	60.17%	93.72%	77.64%	125.34%	126.36%	100.00%	-
Tax	-7,825	-6,856	-23,665	-3,960	-19,160	-17,553	-14,938	-10.20%
YoY %	-14.13%	71.03%	-497.60%	79.33%	-9.16%	-17.51%	-	-
Horiz. %	52.38%	45.90%	158.42%	26.51%	128.26%	117.51%	100.00%	-
NP	64,336	88,638	125,088	119,269	179,773	182,996	143,778	-12.53%
YoY %	-27.42%	-29.14%	4.88%	-33.66%	-1.76%	27.28%	-	-
Horiz. %	44.75%	61.65%	87.00%	82.95%	125.04%	127.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,217	78,005	97,318	107,562	140,041	141,253	126,441	-12.36%
YoY %	-26.65%	-19.85%	-9.52%	-23.19%	-0.86%	11.71%	-	-
Horiz. %	45.25%	61.69%	76.97%	85.07%	110.76%	111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.84%	7.18%	15.91%	3.21%	9.63%	8.75%	9.41%	-
YoY %	50.97%	-54.87%	395.64%	-66.67%	10.06%	-7.01%	-	-
Horiz. %	115.20%	76.30%	169.08%	34.11%	102.34%	92.99%	100.00%	-
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%
YoY %	6.35%	-9.12%	0.81%	-20.33%	-0.47%	45.25%	-	-
Horiz. %	112.22%	105.52%	116.11%	115.17%	144.56%	145.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.98%	0.51%	6.25%	6.15%	37.47%	-4.85%	-	-
Horiz. %	151.21%	148.28%	147.53%	138.85%	130.81%	95.15%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	7,817	15,632	57,307	36,473	15,623	12,247	19,422	-14.06%
YoY %	-49.99%	-72.72%	57.12%	133.46%	27.57%	-36.94%	-	-
Horiz. %	40.25%	80.49%	295.06%	187.79%	80.44%	63.06%	100.00%	-
Div Payout %	13.66%	20.04%	58.89%	33.91%	11.16%	8.67%	15.36%	-
YoY %	-31.84%	-65.97%	73.67%	203.85%	28.72%	-43.55%	-	-
Horiz. %	88.93%	130.47%	383.40%	220.77%	72.66%	56.45%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
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%
YoY %	1.98%	0.51%	6.25%	6.15%	37.47%	-4.85%	-	-
Horiz. %	151.21%	148.28%	147.53%	138.85%	130.81%	95.15%	100.00%	-
NOSH	390,887	390,808	390,733	390,789	390,595	306,184	242,782	8.25%
YoY %	0.02%	0.02%	-0.01%	0.05%	27.57%	26.11%	-	-
Horiz. %	161.00%	160.97%	160.94%	160.96%	160.88%	126.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	3.74%	5.39%	6.81%	6.56%	7.78%	7.87%	8.89%	-
YoY %	-30.61%	-20.85%	3.81%	-15.68%	-1.14%	-11.47%	-	-
Horiz. %	42.07%	60.63%	76.60%	73.79%	87.51%	88.53%	100.00%	-
ROE	3.51%	4.88%	6.12%	7.19%	9.93%	13.77%	11.73%	-
YoY %	-28.07%	-20.26%	-14.88%	-27.59%	-27.89%	17.39%	-	-
Horiz. %	29.92%	41.60%	52.17%	61.30%	84.65%	117.39%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	439.61	420.66	470.00	464.91	591.53	758.97	666.34	-6.69%
YoY %	4.50%	-10.50%	1.09%	-21.41%	-22.06%	13.90%	-	-
Horiz. %	65.97%	63.13%	70.53%	69.77%	88.77%	113.90%	100.00%	-
EPS	14.64	19.96	24.91	27.53	35.84	46.13	52.08	-19.04%
YoY %	-26.65%	-19.87%	-9.52%	-23.19%	-22.31%	-11.42%	-	-
Horiz. %	28.11%	38.33%	47.83%	52.86%	68.82%	88.58%	100.00%	-
DPS	2.00	4.00	14.67	9.33	4.00	4.00	8.00	-20.61%
YoY %	-50.00%	-72.73%	57.23%	133.25%	0.00%	-50.00%	-	-
Horiz. %	25.00%	50.00%	183.38%	116.62%	50.00%	50.00%	100.00%	-
NAPS	4.17	4.09	4.07	3.83	3.61	3.35	4.44	-1.03%
YoY %	1.96%	0.49%	6.27%	6.09%	7.76%	-24.55%	-	-
Horiz. %	93.92%	92.12%	91.67%	86.26%	81.31%	75.45%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 390,996
RPS	439.61	420.57	469.82	464.79	591.09	594.51	413.87	1.00%
YoY %	4.53%	-10.48%	1.08%	-21.37%	-0.58%	43.65%	-	-
Horiz. %	106.22%	101.62%	113.52%	112.30%	142.82%	143.65%	100.00%	-
EPS	14.64	19.96	24.90	27.52	35.83	36.14	32.35	-12.36%
YoY %	-26.65%	-19.84%	-9.52%	-23.19%	-0.86%	11.72%	-	-
Horiz. %	45.26%	61.70%	76.97%	85.07%	110.76%	111.72%	100.00%	-
DPS	2.00	4.00	14.66	9.33	4.00	3.13	4.97	-14.06%
YoY %	-50.00%	-72.71%	57.13%	133.25%	27.80%	-37.02%	-	-
Horiz. %	40.24%	80.48%	294.97%	187.73%	80.48%	62.98%	100.00%	-
NAPS	4.17	4.0892	4.0684	3.829	3.6073	2.6241	2.7577	7.12%
YoY %	1.98%	0.51%	6.25%	6.15%	37.47%	-4.84%	-	-
Horiz. %	151.21%	148.28%	147.53%	138.85%	130.81%	95.16%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-22.03%	-3.28%	0.00%	0.00%	38.64%	29.41%	-	-
Horiz. %	135.29%	173.53%	179.41%	179.41%	179.41%	129.41%	100.00%	-
P/EPS	13.94	12.53	11.60	10.35	10.04	7.28	4.40	21.16%
YoY %	11.25%	8.02%	12.08%	3.09%	37.91%	65.45%	-	-
Horiz. %	316.82%	284.77%	263.64%	235.23%	228.18%	165.45%	100.00%	-
EY	7.18	7.98	8.62	9.66	9.96	13.73	22.74	-17.46%
YoY %	-10.03%	-7.42%	-10.77%	-3.01%	-27.46%	-39.62%	-	-
Horiz. %	31.57%	35.09%	37.91%	42.48%	43.80%	60.38%	100.00%	-
DY	0.98	1.60	5.07	3.27	1.11	1.19	3.49	-19.06%
YoY %	-38.75%	-68.44%	55.05%	194.59%	-6.72%	-65.90%	-	-
Horiz. %	28.08%	45.85%	145.27%	93.70%	31.81%	34.10%	100.00%	-
P/NAPS	0.49	0.61	0.71	0.74	1.00	1.00	0.52	-0.98%
YoY %	-19.67%	-14.08%	-4.05%	-26.00%	0.00%	92.31%	-	-
Horiz. %	94.23%	117.31%	136.54%	142.31%	192.31%	192.31%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-17.24%	-3.33%	-1.64%	0.00%	35.56%	25.00%	-	-
Horiz. %	133.33%	161.11%	166.67%	169.44%	169.44%	125.00%	100.00%	-
P/EPS	14.48	12.17	11.36	10.25	9.99	7.33	4.61	20.99%
YoY %	18.98%	7.13%	10.83%	2.60%	36.29%	59.00%	-	-
Horiz. %	314.10%	263.99%	246.42%	222.34%	216.70%	159.00%	100.00%	-
EY	6.90	8.21	8.80	9.76	10.01	13.65	21.70	-17.36%
YoY %	-15.96%	-6.70%	-9.84%	-2.50%	-26.67%	-37.10%	-	-
Horiz. %	31.80%	37.83%	40.55%	44.98%	46.13%	62.90%	100.00%	-
DY	0.94	1.65	5.18	3.31	1.12	1.18	3.33	-18.99%
YoY %	-43.03%	-68.15%	56.50%	195.54%	-5.08%	-64.56%	-	-
Horiz. %	28.23%	49.55%	155.56%	99.40%	33.63%	35.44%	100.00%	-
P/NAPS	0.51	0.59	0.70	0.74	0.99	1.01	0.54	-0.94%
YoY %	-13.56%	-15.71%	-5.41%	-25.25%	-1.98%	87.04%	-	-
Horiz. %	94.44%	109.26%	129.63%	137.04%	183.33%	187.04%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-19 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-19 16:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 16:00:00

EMA 5

Hourly

BUY

2024-04-19 15:40:00

EMA 5

10 Mins

BUY

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

441

SAPNRG

SAPURA ENERGY BERHAD

438

MPI

MALAYSIAN PACIFIC INDUSTRIES

433

HLIND

HONG LEONG INDUSTRIES BHD

412

YTLPOWR

YTL POWER INTERNATIONAL BHD

371

MAYBANK

MALAYAN BANKING BHD

368

PBBANK

PUBLIC BANK BHD

316

GENTING

GENTING BHD

303

GENM

GENTING MALAYSIA BERHAD

267

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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