[MBMR] YoY Annualized Quarter 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- -17.39%
YoY- -28.36%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,928,228 1,732,556 1,670,204 1,816,663 1,774,144 1,959,689 2,267,658 -2.66%
PBT 200,719 -148,501 82,756 122,987 132,183 155,323 197,318 0.28%
Tax -11,699 -7,521 -6,864 -19,653 -8,558 -954 -21,898 -9.91%
NP 189,020 -156,022 75,892 103,334 123,625 154,369 175,420 1.25%
-
NP to SH 165,548 -148,830 66,070 80,398 112,222 138,480 136,442 3.27%
-
Tax Rate 5.83% - 8.29% 15.98% 6.47% 0.61% 11.10% -
Total Cost 1,739,208 1,888,578 1,594,312 1,713,329 1,650,519 1,805,320 2,092,238 -3.03%
-
Net Worth 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 5.84%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,453 11,726 23,435 27,346 31,255 23,441 29,469 -3.73%
Div Payout % 14.17% 0.00% 35.47% 34.01% 27.85% 16.93% 21.60% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 5.84%
NOSH 390,887 390,887 390,598 390,660 390,691 390,685 327,438 2.99%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.80% -9.01% 4.54% 5.69% 6.97% 7.88% 7.74% -
ROE 10.48% -10.35% 4.12% 5.03% 7.37% 9.63% 12.15% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 493.29 443.24 427.60 465.02 454.10 501.60 692.54 -5.49%
EPS 42.35 -38.08 16.91 20.58 28.72 35.45 38.34 1.67%
DPS 6.00 3.00 6.00 7.00 8.00 6.00 9.00 -6.53%
NAPS 4.04 3.68 4.11 4.09 3.90 3.68 3.43 2.76%
Adjusted Per Share Value based on latest NOSH - 389,947
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 493.19 443.14 427.19 464.65 453.78 501.24 580.01 -2.66%
EPS 42.34 -38.07 16.90 20.56 28.70 35.42 34.90 3.27%
DPS 6.00 3.00 5.99 6.99 7.99 6.00 7.54 -3.73%
NAPS 4.0391 3.6792 4.1061 4.0868 3.8972 3.6773 2.8726 5.84%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.20 2.20 2.14 2.40 2.90 3.21 3.21 -
P/RPS 0.45 0.50 0.50 0.52 0.64 0.64 0.46 -0.36%
P/EPS 5.19 -5.78 12.65 11.66 10.10 9.06 7.70 -6.36%
EY 19.25 -17.31 7.90 8.58 9.90 11.04 12.98 6.78%
DY 2.73 1.36 2.80 2.92 2.76 1.87 2.80 -0.42%
P/NAPS 0.54 0.60 0.52 0.59 0.74 0.87 0.94 -8.82%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 -
Price 2.59 2.29 2.42 2.43 3.34 3.45 3.31 -
P/RPS 0.53 0.52 0.57 0.52 0.74 0.69 0.48 1.66%
P/EPS 6.12 -6.01 14.31 11.81 11.63 9.73 7.94 -4.24%
EY 16.35 -16.63 6.99 8.47 8.60 10.27 12.59 4.44%
DY 2.32 1.31 2.48 2.88 2.40 1.74 2.72 -2.61%
P/NAPS 0.64 0.62 0.59 0.59 0.86 0.94 0.97 -6.69%

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