[MBMR] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 102.26%

YoY- -42.19%

Quarter Report

MBMR 2ndQtr2016_25 Aug 2016_Final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	1,077,111	956,776	821,981	801,036	966,154	939,533	1,183,525	-1.55%
YoY %	12.58%	16.40%	2.61%	-17.09%	2.83%	-20.62%	-	-
Horiz. %	91.01%	80.84%	69.45%	67.68%	81.63%	79.38%	100.00%	-
PBT	153,645	82,457	42,443	45,540	99,111	64,498	99,279	7.54%
YoY %	86.33%	94.28%	-6.80%	-54.05%	53.67%	-35.03%	-	-
Horiz. %	154.76%	83.06%	42.75%	45.87%	99.83%	64.97%	100.00%	-
Tax	-13,910	-4,894	-3,341	-3,138	-16,581	-3,233	-10,174	5.34%
YoY %	-184.23%	-46.48%	-6.47%	81.07%	-412.87%	68.22%	-	-
Horiz. %	136.72%	48.10%	32.84%	30.84%	162.97%	31.78%	100.00%	-
NP	139,735	77,563	39,102	42,402	82,530	61,265	89,105	7.78%
YoY %	80.16%	98.36%	-7.78%	-48.62%	34.71%	-31.24%	-	-
Horiz. %	156.82%	87.05%	43.88%	47.59%	92.62%	68.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,693	67,363	35,579	37,210	64,366	54,665	69,907	9.97%
YoY %	83.62%	89.33%	-4.38%	-42.19%	17.75%	-21.80%	-	-
Horiz. %	176.94%	96.36%	50.89%	53.23%	92.07%	78.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.05%	5.94%	7.87%	6.89%	16.73%	5.01%	10.25%	-
YoY %	52.36%	-24.52%	14.22%	-58.82%	233.93%	-51.12%	-	-
Horiz. %	88.29%	57.95%	76.78%	67.22%	163.22%	48.88%	100.00%	-
Total Cost	937,376	879,213	782,879	758,634	883,624	878,268	1,094,420	-2.54%
YoY %	6.62%	12.31%	3.20%	-14.15%	0.61%	-19.75%	-	-
Horiz. %	85.65%	80.34%	71.53%	69.32%	80.74%	80.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	23,453	11,726	5,863	11,725	27,356	15,627	11,722	12.24%
YoY %	100.01%	100.00%	-50.00%	-57.14%	75.06%	33.31%	-	-
Horiz. %	200.08%	100.03%	50.02%	100.03%	233.37%	133.31%	100.00%	-
Div Payout %	18.96%	17.41%	16.48%	31.51%	42.50%	28.59%	16.77%	-
YoY %	8.90%	5.64%	-47.70%	-25.86%	48.65%	70.48%	-	-
Horiz. %	113.06%	103.82%	98.27%	187.90%	253.43%	170.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-
NOSH	390,887	390,887	390,887	390,861	390,807	390,693	390,760	0.00%
YoY %	0.00%	0.00%	0.01%	0.01%	0.03%	-0.02%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.01%	99.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	12.97%	8.11%	4.76%	5.29%	8.54%	6.52%	7.53%	-
YoY %	59.93%	70.38%	-10.02%	-38.06%	30.98%	-13.41%	-	-
Horiz. %	172.24%	107.70%	63.21%	70.25%	113.41%	86.59%	100.00%	-
ROE	7.41%	4.51%	2.18%	2.34%	4.00%	3.68%	5.04%	-
YoY %	64.30%	106.88%	-6.84%	-41.50%	8.70%	-26.98%	-	-
Horiz. %	147.02%	89.48%	43.25%	46.43%	79.37%	73.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	275.56	244.77	210.29	204.94	247.22	240.48	302.88	-1.56%
YoY %	12.58%	16.40%	2.61%	-17.10%	2.80%	-20.60%	-	-
Horiz. %	90.98%	80.81%	69.43%	67.66%	81.62%	79.40%	100.00%	-
EPS	31.65	17.23	9.10	9.52	16.47	13.99	17.89	9.97%
YoY %	83.69%	89.34%	-4.41%	-42.20%	17.73%	-21.80%	-	-
Horiz. %	176.91%	96.31%	50.87%	53.21%	92.06%	78.20%	100.00%	-
DPS	6.00	3.00	1.50	3.00	7.00	4.00	3.00	12.24%
YoY %	100.00%	100.00%	-50.00%	-57.14%	75.00%	33.33%	-	-
Horiz. %	200.00%	100.00%	50.00%	100.00%	233.33%	133.33%	100.00%	-
NAPS	4.27	3.82	4.17	4.06	4.12	3.80	3.55	3.12%
YoY %	11.78%	-8.39%	2.71%	-1.46%	8.42%	7.04%	-	-
Horiz. %	120.28%	107.61%	117.46%	114.37%	116.06%	107.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 391,060
RPS	275.56	244.77	210.29	204.93	247.17	240.36	302.78	-1.55%
YoY %	12.58%	16.40%	2.62%	-17.09%	2.83%	-20.62%	-	-
Horiz. %	91.01%	80.84%	69.45%	67.68%	81.63%	79.38%	100.00%	-
EPS	31.65	17.23	9.10	9.52	16.47	13.98	17.88	9.98%
YoY %	83.69%	89.34%	-4.41%	-42.20%	17.81%	-21.81%	-	-
Horiz. %	177.01%	96.36%	50.89%	53.24%	92.11%	78.19%	100.00%	-
DPS	6.00	3.00	1.50	3.00	7.00	4.00	3.00	12.24%
YoY %	100.00%	100.00%	-50.00%	-57.14%	75.00%	33.33%	-	-
Horiz. %	200.00%	100.00%	50.00%	100.00%	233.33%	133.33%	100.00%	-
NAPS	4.27	3.82	4.17	4.0597	4.1192	3.7981	3.5488	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.90	2.38	2.25	2.01	3.48	3.10	3.83	-
P/RPS	1.05	0.97	1.07	0.98	1.41	1.29	1.26	-2.99%
YoY %	8.25%	-9.35%	9.18%	-30.50%	9.30%	2.38%	-	-
Horiz. %	83.33%	76.98%	84.92%	77.78%	111.90%	102.38%	100.00%	-
P/EPS	9.16	13.81	24.72	21.11	21.13	22.16	21.41	-13.18%
YoY %	-33.67%	-44.13%	17.10%	-0.09%	-4.65%	3.50%	-	-
Horiz. %	42.78%	64.50%	115.46%	98.60%	98.69%	103.50%	100.00%	-
EY	10.91	7.24	4.05	4.74	4.73	4.51	4.67	15.18%
YoY %	50.69%	78.77%	-14.56%	0.21%	4.88%	-3.43%	-	-
Horiz. %	233.62%	155.03%	86.72%	101.50%	101.28%	96.57%	100.00%	-
DY	2.07	1.26	0.67	1.49	2.01	1.29	0.78	17.65%
YoY %	64.29%	88.06%	-55.03%	-25.87%	55.81%	65.38%	-	-
Horiz. %	265.38%	161.54%	85.90%	191.03%	257.69%	165.38%	100.00%	-
P/NAPS	0.68	0.62	0.54	0.50	0.84	0.82	1.08	-7.41%
YoY %	9.68%	14.81%	8.00%	-40.48%	2.44%	-24.07%	-	-
Horiz. %	62.96%	57.41%	50.00%	46.30%	77.78%	75.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	28/08/18	23/08/17	25/08/16	19/08/15	19/08/14	22/08/13	-
Price	3.67	2.32	2.18	2.44	3.09	2.88	3.67	-
P/RPS	1.33	0.95	1.04	1.19	1.25	1.20	1.21	1.58%
YoY %	40.00%	-8.65%	-12.61%	-4.80%	4.17%	-0.83%	-	-
Horiz. %	109.92%	78.51%	85.95%	98.35%	103.31%	99.17%	100.00%	-
P/EPS	11.60	13.46	23.95	25.63	18.76	20.58	20.51	-9.05%
YoY %	-13.82%	-43.80%	-6.55%	36.62%	-8.84%	0.34%	-	-
Horiz. %	56.56%	65.63%	116.77%	124.96%	91.47%	100.34%	100.00%	-
EY	8.62	7.43	4.18	3.90	5.33	4.86	4.87	9.97%
YoY %	16.02%	77.75%	7.18%	-26.83%	9.67%	-0.21%	-	-
Horiz. %	177.00%	152.57%	85.83%	80.08%	109.45%	99.79%	100.00%	-
DY	1.63	1.29	0.69	1.23	2.27	1.39	0.82	12.12%
YoY %	26.36%	86.96%	-43.90%	-45.81%	63.31%	69.51%	-	-
Horiz. %	198.78%	157.32%	84.15%	150.00%	276.83%	169.51%	100.00%	-
P/NAPS	0.86	0.61	0.52	0.60	0.75	0.76	1.03	-2.96%
YoY %	40.98%	17.31%	-13.33%	-20.00%	-1.32%	-26.21%	-	-
Horiz. %	83.50%	59.22%	50.49%	58.25%	72.82%	73.79%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:30:00

EMA 5

30 Mins

SELL

2024-05-03 16:00:00

EMA 5

10 Mins

SELL

2024-05-03 15:50:00

EMA 5

5 Mins

SELL

2024-05-03 15:45:00

EMA 5

5 Mins

BUY

2024-05-03 15:40:00

EMA 5

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

365

YTLPOWR

YTL POWER INTERNATIONAL BHD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

HLIND

HONG LEONG INDUSTRIES BHD

329

MYEG

MY E.G. SERVICES BHD

301

DNEX

DAGANG NEXCHANGE BERHAD

238

CAPITALA

CAPITAL A BERHAD

236

PBBANK

PUBLIC BANK BHD

228

YTL

YTL CORPORATION BHD

225

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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