[MBMR] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

22-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 56.57%

YoY- 145.77%

Quarter Report

MBMR 3rdQtr2018_22 Nov 2018.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	969,743	1,233,083	1,592,432	1,429,251	1,288,786	1,232,976	1,377,338	-5.67%
YoY %	-21.36%	-22.57%	11.42%	10.90%	4.53%	-10.48%	-	-
Horiz. %	70.41%	89.53%	115.62%	103.77%	93.57%	89.52%	100.00%	-
PBT	73,701	108,048	220,996	127,584	54,121	71,621	111,565	-6.67%
YoY %	-31.79%	-51.11%	73.22%	135.74%	-24.43%	-35.80%	-	-
Horiz. %	66.06%	96.85%	198.09%	114.36%	48.51%	64.20%	100.00%	-
Tax	-6,254	-7,249	-18,102	-7,053	-5,869	-5,142	-17,749	-15.94%
YoY %	13.73%	59.95%	-156.66%	-20.17%	-14.14%	71.03%	-	-
Horiz. %	35.24%	40.84%	101.99%	39.74%	33.07%	28.97%	100.00%	-
NP	67,447	100,799	202,894	120,531	48,252	66,479	93,816	-5.34%
YoY %	-33.09%	-50.32%	68.33%	149.79%	-27.42%	-29.14%	-	-
Horiz. %	71.89%	107.44%	216.27%	128.48%	51.43%	70.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,409	87,022	179,457	105,468	42,913	58,504	72,989	-3.64%
YoY %	-32.88%	-51.51%	70.15%	145.77%	-26.65%	-19.85%	-	-
Horiz. %	80.02%	119.23%	245.87%	144.50%	58.79%	80.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.49%	6.71%	8.19%	5.53%	10.84%	7.18%	15.91%	-
YoY %	26.53%	-18.07%	48.10%	-48.99%	50.97%	-54.87%	-	-
Horiz. %	53.36%	42.17%	51.48%	34.76%	68.13%	45.13%	100.00%	-
Total Cost	902,296	1,132,284	1,389,538	1,308,720	1,240,534	1,166,497	1,283,522	-5.69%
YoY %	-20.31%	-18.51%	6.18%	5.50%	6.35%	-9.12%	-	-
Horiz. %	70.30%	88.22%	108.26%	101.96%	96.65%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,805,900	1,755,085	1,704,270	1,516,644	1,629,990	1,598,405	1,590,284	2.13%
YoY %	2.90%	2.98%	12.37%	-6.95%	1.98%	0.51%	-	-
Horiz. %	113.56%	110.36%	107.17%	95.37%	102.50%	100.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	19,544	19,544	23,453	11,726	5,863	11,724	42,980	-12.29%
YoY %	0.00%	-16.67%	100.01%	100.00%	-49.99%	-72.72%	-	-
Horiz. %	45.47%	45.47%	54.57%	27.28%	13.64%	27.28%	100.00%	-
Div Payout %	33.46%	22.46%	13.07%	11.12%	13.66%	20.04%	58.89%	-
YoY %	48.98%	71.84%	17.54%	-18.59%	-31.84%	-65.97%	-	-
Horiz. %	56.82%	38.14%	22.19%	18.88%	23.20%	34.03%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	1,805,900	1,755,085	1,704,270	1,516,644	1,629,990	1,598,405	1,590,284	2.13%
YoY %	2.90%	2.98%	12.37%	-6.95%	1.98%	0.51%	-	-
Horiz. %	113.56%	110.36%	107.17%	95.37%	102.50%	100.51%	100.00%	-
NOSH	390,887	390,887	390,887	390,887	390,887	390,808	390,733	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.02%	0.02%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.04%	100.02%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	6.96%	8.17%	12.74%	8.43%	3.74%	5.39%	6.81%	-
YoY %	-14.81%	-35.87%	51.13%	125.40%	-30.61%	-20.85%	-	-
Horiz. %	102.20%	119.97%	187.08%	123.79%	54.92%	79.15%	100.00%	-
ROE	3.23%	4.96%	10.53%	6.95%	2.63%	3.66%	4.59%	-
YoY %	-34.88%	-52.90%	51.51%	164.26%	-28.14%	-20.26%	-	-
Horiz. %	70.37%	108.06%	229.41%	151.42%	57.30%	79.74%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	248.09	315.46	407.39	365.64	329.71	315.49	352.50	-5.68%
YoY %	-21.36%	-22.57%	11.42%	10.90%	4.51%	-10.50%	-	-
Horiz. %	70.38%	89.49%	115.57%	103.73%	93.53%	89.50%	100.00%	-
EPS	14.94	22.26	45.91	26.98	10.98	14.97	18.68	-3.65%
YoY %	-32.88%	-51.51%	70.16%	145.72%	-26.65%	-19.86%	-	-
Horiz. %	79.98%	119.16%	245.77%	144.43%	58.78%	80.14%	100.00%	-
DPS	5.00	5.00	6.00	3.00	1.50	3.00	11.00	-12.30%
YoY %	0.00%	-16.67%	100.00%	100.00%	-50.00%	-72.73%	-	-
Horiz. %	45.45%	45.45%	54.55%	27.27%	13.64%	27.27%	100.00%	-
NAPS	4.62	4.49	4.36	3.88	4.17	4.09	4.07	2.13%
YoY %	2.90%	2.98%	12.37%	-6.95%	1.96%	0.49%	-	-
Horiz. %	113.51%	110.32%	107.13%	95.33%	102.46%	100.49%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 390,887
RPS	248.09	315.46	407.39	365.64	329.71	315.43	352.36	-5.67%
YoY %	-21.36%	-22.57%	11.42%	10.90%	4.53%	-10.48%	-	-
Horiz. %	70.41%	89.53%	115.62%	103.77%	93.57%	89.52%	100.00%	-
EPS	14.94	22.26	45.91	26.98	10.98	14.97	18.67	-3.64%
YoY %	-32.88%	-51.51%	70.16%	145.72%	-26.65%	-19.82%	-	-
Horiz. %	80.02%	119.23%	245.90%	144.51%	58.81%	80.18%	100.00%	-
DPS	5.00	5.00	6.00	3.00	1.50	3.00	11.00	-12.30%
YoY %	0.00%	-16.67%	100.00%	100.00%	-50.00%	-72.73%	-	-
Horiz. %	45.45%	45.45%	54.55%	27.27%	13.64%	27.27%	100.00%	-
NAPS	4.62	4.49	4.36	3.88	4.17	4.0892	4.0684	2.13%
YoY %	2.90%	2.98%	12.37%	-6.95%	1.98%	0.51%	-	-
Horiz. %	113.56%	110.36%	107.17%	95.37%	102.50%	100.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	3.19	3.17	3.95	2.06	2.04	2.50	2.89	-
P/RPS	1.29	1.00	0.97	0.56	0.62	0.79	0.82	7.83%
YoY %	29.00%	3.09%	73.21%	-9.68%	-21.52%	-3.66%	-	-
Horiz. %	157.32%	121.95%	118.29%	68.29%	75.61%	96.34%	100.00%	-
P/EPS	21.35	14.24	8.60	7.63	18.58	16.70	15.47	5.51%
YoY %	49.93%	65.58%	12.71%	-58.93%	11.26%	7.95%	-	-
Horiz. %	138.01%	92.05%	55.59%	49.32%	120.10%	107.95%	100.00%	-
EY	4.68	7.02	11.62	13.10	5.38	5.99	6.46	-5.22%
YoY %	-33.33%	-39.59%	-11.30%	143.49%	-10.18%	-7.28%	-	-
Horiz. %	72.45%	108.67%	179.88%	202.79%	83.28%	92.72%	100.00%	-
DY	1.57	1.58	1.52	1.46	0.74	1.20	3.81	-13.72%
YoY %	-0.63%	3.95%	4.11%	97.30%	-38.33%	-68.50%	-	-
Horiz. %	41.21%	41.47%	39.90%	38.32%	19.42%	31.50%	100.00%	-
P/NAPS	0.69	0.71	0.91	0.53	0.49	0.61	0.71	-0.47%
YoY %	-2.82%	-21.98%	71.70%	8.16%	-19.67%	-14.08%	-	-
Horiz. %	97.18%	100.00%	128.17%	74.65%	69.01%	85.92%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	19/11/20	21/11/19	22/11/18	22/11/17	23/11/16	18/11/15	-
Price	3.22	3.21	3.70	1.87	2.12	2.43	2.83	-
P/RPS	1.30	1.02	0.91	0.51	0.64	0.77	0.80	8.42%
YoY %	27.45%	12.09%	78.43%	-20.31%	-16.88%	-3.75%	-	-
Horiz. %	162.50%	127.50%	113.75%	63.75%	80.00%	96.25%	100.00%	-
P/EPS	21.55	14.42	8.06	6.93	19.31	16.23	15.15	6.04%
YoY %	49.45%	78.91%	16.31%	-64.11%	18.98%	7.13%	-	-
Horiz. %	142.24%	95.18%	53.20%	45.74%	127.46%	107.13%	100.00%	-
EY	4.64	6.94	12.41	14.43	5.18	6.16	6.60	-5.69%
YoY %	-33.14%	-44.08%	-14.00%	178.57%	-15.91%	-6.67%	-	-
Horiz. %	70.30%	105.15%	188.03%	218.64%	78.48%	93.33%	100.00%	-
DY	1.55	1.56	1.62	1.60	0.71	1.23	3.89	-14.20%
YoY %	-0.64%	-3.70%	1.25%	125.35%	-42.28%	-68.38%	-	-
Horiz. %	39.85%	40.10%	41.65%	41.13%	18.25%	31.62%	100.00%	-
P/NAPS	0.70	0.71	0.85	0.48	0.51	0.59	0.70	0.00%
YoY %	-1.41%	-16.47%	77.08%	-5.88%	-13.56%	-15.71%	-	-
Horiz. %	100.00%	101.43%	121.43%	68.57%	72.86%	84.29%	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