[MBMR] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 105.28%

YoY- 89.33%

Quarter Report

MBMR 2ndQtr2018_28 Aug 2018.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	739,185	632,636	1,077,111	956,776	821,981	801,036	966,154	-4.36%
YoY %	16.84%	-41.27%	12.58%	16.40%	2.61%	-17.09%	-	-
Horiz. %	76.51%	65.48%	111.48%	99.03%	85.08%	82.91%	100.00%	-
PBT	77,859	28,447	153,645	82,457	42,443	45,540	99,111	-3.93%
YoY %	173.70%	-81.49%	86.33%	94.28%	-6.80%	-54.05%	-	-
Horiz. %	78.56%	28.70%	155.02%	83.20%	42.82%	45.95%	100.00%	-
Tax	-5,334	-2,520	-13,910	-4,894	-3,341	-3,138	-16,581	-17.20%
YoY %	-111.67%	81.88%	-184.23%	-46.48%	-6.47%	81.07%	-	-
Horiz. %	32.17%	15.20%	83.89%	29.52%	20.15%	18.93%	100.00%	-
NP	72,525	25,927	139,735	77,563	39,102	42,402	82,530	-2.12%
YoY %	179.73%	-81.45%	80.16%	98.36%	-7.78%	-48.62%	-	-
Horiz. %	87.88%	31.42%	169.31%	93.98%	47.38%	51.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,660	22,043	123,693	67,363	35,579	37,210	64,366	-0.18%
YoY %	188.80%	-82.18%	83.62%	89.33%	-4.38%	-42.19%	-	-
Horiz. %	98.90%	34.25%	192.17%	104.66%	55.28%	57.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.85%	8.86%	9.05%	5.94%	7.87%	6.89%	16.73%	-
YoY %	-22.69%	-2.10%	52.36%	-24.52%	14.22%	-58.82%	-	-
Horiz. %	40.94%	52.96%	54.09%	35.51%	47.04%	41.18%	100.00%	-
Total Cost	666,660	606,709	937,376	879,213	782,879	758,634	883,624	-4.58%
YoY %	9.88%	-35.28%	6.62%	12.31%	3.20%	-14.15%	-	-
Horiz. %	75.45%	68.66%	106.08%	99.50%	88.60%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,829,354	1,743,358	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.72%	-1.44%	-	-
Horiz. %	113.62%	108.27%	103.66%	92.74%	101.23%	98.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	19,544	19,544	23,453	11,726	5,863	11,725	27,356	-5.44%
YoY %	0.00%	-16.67%	100.01%	100.00%	-50.00%	-57.14%	-	-
Horiz. %	71.44%	71.44%	85.73%	42.86%	21.43%	42.86%	100.00%	-
Div Payout %	30.70%	88.66%	18.96%	17.41%	16.48%	31.51%	42.50%	-
YoY %	-65.37%	367.62%	8.90%	5.64%	-47.70%	-25.86%	-	-
Horiz. %	72.24%	208.61%	44.61%	40.96%	38.78%	74.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,829,354	1,743,358	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.72%	-1.44%	-	-
Horiz. %	113.62%	108.27%	103.66%	92.74%	101.23%	98.56%	100.00%	-
NOSH	390,887	390,887	390,887	390,887	390,887	390,861	390,807	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.01%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	9.81%	4.10%	12.97%	8.11%	4.76%	5.29%	8.54%	-
YoY %	139.27%	-68.39%	59.93%	70.38%	-10.02%	-38.06%	-	-
Horiz. %	114.87%	48.01%	151.87%	94.96%	55.74%	61.94%	100.00%	-
ROE	3.48%	1.26%	7.41%	4.51%	2.18%	2.34%	4.00%	-
YoY %	176.19%	-83.00%	64.30%	106.88%	-6.84%	-41.50%	-	-
Horiz. %	87.00%	31.50%	185.25%	112.75%	54.50%	58.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	189.10	161.85	275.56	244.77	210.29	204.94	247.22	-4.36%
YoY %	16.84%	-41.27%	12.58%	16.40%	2.61%	-17.10%	-	-
Horiz. %	76.49%	65.47%	111.46%	99.01%	85.06%	82.90%	100.00%	-
EPS	16.29	5.64	31.65	17.23	9.10	9.52	16.47	-0.18%
YoY %	188.83%	-82.18%	83.69%	89.34%	-4.41%	-42.20%	-	-
Horiz. %	98.91%	34.24%	192.17%	104.61%	55.25%	57.80%	100.00%	-
DPS	5.00	5.00	6.00	3.00	1.50	3.00	7.00	-5.44%
YoY %	0.00%	-16.67%	100.00%	100.00%	-50.00%	-57.14%	-	-
Horiz. %	71.43%	71.43%	85.71%	42.86%	21.43%	42.86%	100.00%	-
NAPS	4.68	4.46	4.27	3.82	4.17	4.06	4.12	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.71%	-1.46%	-	-
Horiz. %	113.59%	108.25%	103.64%	92.72%	101.21%	98.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 390,887
RPS	189.10	161.85	275.56	244.77	210.29	204.93	247.17	-4.36%
YoY %	16.84%	-41.27%	12.58%	16.40%	2.62%	-17.09%	-	-
Horiz. %	76.51%	65.48%	111.49%	99.03%	85.08%	82.91%	100.00%	-
EPS	16.29	5.64	31.65	17.23	9.10	9.52	16.47	-0.18%
YoY %	188.83%	-82.18%	83.69%	89.34%	-4.41%	-42.20%	-	-
Horiz. %	98.91%	34.24%	192.17%	104.61%	55.25%	57.80%	100.00%	-
DPS	5.00	5.00	6.00	3.00	1.50	3.00	7.00	-5.44%
YoY %	0.00%	-16.67%	100.00%	100.00%	-50.00%	-57.14%	-	-
Horiz. %	71.43%	71.43%	85.71%	42.86%	21.43%	42.86%	100.00%	-
NAPS	4.68	4.46	4.27	3.82	4.17	4.0597	4.1192	2.14%
YoY %	4.93%	4.45%	11.78%	-8.39%	2.72%	-1.44%	-	-
Horiz. %	113.61%	108.27%	103.66%	92.74%	101.23%	98.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.14	3.24	2.90	2.38	2.25	2.01	3.48	-
P/RPS	1.66	2.00	1.05	0.97	1.07	0.98	1.41	2.75%
YoY %	-17.00%	90.48%	8.25%	-9.35%	9.18%	-30.50%	-	-
Horiz. %	117.73%	141.84%	74.47%	68.79%	75.89%	69.50%	100.00%	-
P/EPS	19.28	57.45	9.16	13.81	24.72	21.11	21.13	-1.51%
YoY %	-66.44%	527.18%	-33.67%	-44.13%	17.10%	-0.09%	-	-
Horiz. %	91.24%	271.89%	43.35%	65.36%	116.99%	99.91%	100.00%	-
EY	5.19	1.74	10.91	7.24	4.05	4.74	4.73	1.55%
YoY %	198.28%	-84.05%	50.69%	78.77%	-14.56%	0.21%	-	-
Horiz. %	109.73%	36.79%	230.66%	153.07%	85.62%	100.21%	100.00%	-
DY	1.59	1.54	2.07	1.26	0.67	1.49	2.01	-3.82%
YoY %	3.25%	-25.60%	64.29%	88.06%	-55.03%	-25.87%	-	-
Horiz. %	79.10%	76.62%	102.99%	62.69%	33.33%	74.13%	100.00%	-
P/NAPS	0.67	0.73	0.68	0.62	0.54	0.50	0.84	-3.69%
YoY %	-8.22%	7.35%	9.68%	14.81%	8.00%	-40.48%	-	-
Horiz. %	79.76%	86.90%	80.95%	73.81%	64.29%	59.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	19/08/20	20/08/19	28/08/18	23/08/17	25/08/16	19/08/15	-
Price	3.23	3.16	3.67	2.32	2.18	2.44	3.09	-
P/RPS	1.71	1.95	1.33	0.95	1.04	1.19	1.25	5.35%
YoY %	-12.31%	46.62%	40.00%	-8.65%	-12.61%	-4.80%	-	-
Horiz. %	136.80%	156.00%	106.40%	76.00%	83.20%	95.20%	100.00%	-
P/EPS	19.83	56.04	11.60	13.46	23.95	25.63	18.76	0.92%
YoY %	-64.61%	383.10%	-13.82%	-43.80%	-6.55%	36.62%	-	-
Horiz. %	105.70%	298.72%	61.83%	71.75%	127.67%	136.62%	100.00%	-
EY	5.04	1.78	8.62	7.43	4.18	3.90	5.33	-0.92%
YoY %	183.15%	-79.35%	16.02%	77.75%	7.18%	-26.83%	-	-
Horiz. %	94.56%	33.40%	161.73%	139.40%	78.42%	73.17%	100.00%	-
DY	1.55	1.58	1.63	1.29	0.69	1.23	2.27	-6.15%
YoY %	-1.90%	-3.07%	26.36%	86.96%	-43.90%	-45.81%	-	-
Horiz. %	68.28%	69.60%	71.81%	56.83%	30.40%	54.19%	100.00%	-
P/NAPS	0.69	0.71	0.86	0.61	0.52	0.60	0.75	-1.37%
YoY %	-2.82%	-17.44%	40.98%	17.31%	-13.33%	-20.00%	-	-
Horiz. %	92.00%	94.67%	114.67%	81.33%	69.33%	80.00%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos