[MBMR] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 83.16%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 632,636 1,077,111 956,776 821,981 801,036 966,154 939,533 -6.37%
PBT 28,447 153,645 82,457 42,443 45,540 99,111 64,498 -12.74%
Tax -2,520 -13,910 -4,894 -3,341 -3,138 -16,581 -3,233 -4.06%
NP 25,927 139,735 77,563 39,102 42,402 82,530 61,265 -13.34%
-
NP to SH 22,043 123,693 67,363 35,579 37,210 64,366 54,665 -14.03%
-
Tax Rate 8.86% 9.05% 5.94% 7.87% 6.89% 16.73% 5.01% -
Total Cost 606,709 937,376 879,213 782,879 758,634 883,624 878,268 -5.97%
-
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 2.71%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 19,544 23,453 11,726 5,863 11,725 27,356 15,627 3.79%
Div Payout % 88.66% 18.96% 17.41% 16.48% 31.51% 42.50% 28.59% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,743,358 1,669,090 1,493,190 1,629,990 1,586,896 1,610,127 1,484,634 2.71%
NOSH 390,887 390,887 390,887 390,887 390,861 390,807 390,693 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.10% 12.97% 8.11% 4.76% 5.29% 8.54% 6.52% -
ROE 1.26% 7.41% 4.51% 2.18% 2.34% 4.00% 3.68% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 161.85 275.56 244.77 210.29 204.94 247.22 240.48 -6.38%
EPS 5.64 31.65 17.23 9.10 9.52 16.47 13.99 -14.03%
DPS 5.00 6.00 3.00 1.50 3.00 7.00 4.00 3.78%
NAPS 4.46 4.27 3.82 4.17 4.06 4.12 3.80 2.70%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 161.85 275.56 244.77 210.29 204.93 247.17 240.36 -6.37%
EPS 5.64 31.65 17.23 9.10 9.52 16.47 13.98 -14.02%
DPS 5.00 6.00 3.00 1.50 3.00 7.00 4.00 3.78%
NAPS 4.46 4.27 3.82 4.17 4.0597 4.1192 3.7981 2.71%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.24 2.90 2.38 2.25 2.01 3.48 3.10 -
P/RPS 2.00 1.05 0.97 1.07 0.98 1.41 1.29 7.57%
P/EPS 57.45 9.16 13.81 24.72 21.11 21.13 22.16 17.18%
EY 1.74 10.91 7.24 4.05 4.74 4.73 4.51 -14.66%
DY 1.54 2.07 1.26 0.67 1.49 2.01 1.29 2.99%
P/NAPS 0.73 0.68 0.62 0.54 0.50 0.84 0.82 -1.91%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 20/08/19 28/08/18 23/08/17 25/08/16 19/08/15 19/08/14 -
Price 3.16 3.67 2.32 2.18 2.44 3.09 2.88 -
P/RPS 1.95 1.33 0.95 1.04 1.19 1.25 1.20 8.42%
P/EPS 56.04 11.60 13.46 23.95 25.63 18.76 20.58 18.15%
EY 1.78 8.62 7.43 4.18 3.90 5.33 4.86 -15.40%
DY 1.58 1.63 1.29 0.69 1.23 2.27 1.39 2.15%
P/NAPS 0.71 0.86 0.61 0.52 0.60 0.75 0.76 -1.12%

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