[MBMR] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -15.3%
YoY- -17.82%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,088,495 1,928,228 1,732,556 1,670,204 1,816,663 1,774,144 1,959,689 1.06%
PBT 263,155 200,719 -148,501 82,756 122,987 132,183 155,323 9.18%
Tax -16,693 -11,699 -7,521 -6,864 -19,653 -8,558 -954 61.09%
NP 246,462 189,020 -156,022 75,892 103,334 123,625 154,369 8.10%
-
NP to SH 220,494 165,548 -148,830 66,070 80,398 112,222 138,480 8.05%
-
Tax Rate 6.34% 5.83% - 8.29% 15.98% 6.47% 0.61% -
Total Cost 1,842,033 1,739,208 1,888,578 1,594,312 1,713,329 1,650,519 1,805,320 0.33%
-
Net Worth 1,743,358 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 3.26%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 50,815 23,453 11,726 23,435 27,346 31,255 23,441 13.75%
Div Payout % 23.05% 14.17% 0.00% 35.47% 34.01% 27.85% 16.93% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,743,358 1,579,186 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 3.26%
NOSH 390,887 390,887 390,887 390,598 390,660 390,691 390,685 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.80% 9.80% -9.01% 4.54% 5.69% 6.97% 7.88% -
ROE 12.65% 10.48% -10.35% 4.12% 5.03% 7.37% 9.63% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 534.30 493.29 443.24 427.60 465.02 454.10 501.60 1.05%
EPS 56.41 42.35 -38.08 16.91 20.58 28.72 35.45 8.04%
DPS 13.00 6.00 3.00 6.00 7.00 8.00 6.00 13.74%
NAPS 4.46 4.04 3.68 4.11 4.09 3.90 3.68 3.25%
Adjusted Per Share Value based on latest NOSH - 391,444
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 534.30 493.29 443.24 427.28 464.75 453.88 501.34 1.06%
EPS 56.41 42.35 -38.07 16.90 20.57 28.71 35.43 8.05%
DPS 13.00 6.00 3.00 6.00 7.00 8.00 6.00 13.74%
NAPS 4.46 4.04 3.68 4.107 4.0876 3.898 3.6781 3.26%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.86 2.20 2.20 2.14 2.40 2.90 3.21 -
P/RPS 0.72 0.45 0.50 0.50 0.52 0.64 0.64 1.98%
P/EPS 6.84 5.19 -5.78 12.65 11.66 10.10 9.06 -4.57%
EY 14.61 19.25 -17.31 7.90 8.58 9.90 11.04 4.77%
DY 3.37 2.73 1.36 2.80 2.92 2.76 1.87 10.30%
P/NAPS 0.87 0.54 0.60 0.52 0.59 0.74 0.87 0.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 -
Price 3.96 2.59 2.29 2.42 2.43 3.34 3.45 -
P/RPS 0.74 0.53 0.52 0.57 0.52 0.74 0.69 1.17%
P/EPS 7.02 6.12 -6.01 14.31 11.81 11.63 9.73 -5.29%
EY 14.24 16.35 -16.63 6.99 8.47 8.60 10.27 5.59%
DY 3.28 2.32 1.31 2.48 2.88 2.40 1.74 11.13%
P/NAPS 0.89 0.64 0.62 0.59 0.59 0.86 0.94 -0.90%

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