[MBMR] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 39.11%
YoY- -18.96%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,732,556 1,670,204 1,816,663 1,774,144 1,959,689 2,267,658 1,705,573 0.26%
PBT -148,501 82,756 122,987 132,183 155,323 197,318 150,591 -
Tax -7,521 -6,864 -19,653 -8,558 -954 -21,898 -12,520 -8.13%
NP -156,022 75,892 103,334 123,625 154,369 175,420 138,071 -
-
NP to SH -148,830 66,070 80,398 112,222 138,480 136,442 121,237 -
-
Tax Rate - 8.29% 15.98% 6.47% 0.61% 11.10% 8.31% -
Total Cost 1,888,578 1,594,312 1,713,329 1,650,519 1,805,320 2,092,238 1,567,502 3.15%
-
Net Worth 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 944,769 7.25%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,726 23,435 27,346 31,255 23,441 29,469 14,572 -3.55%
Div Payout % 0.00% 35.47% 34.01% 27.85% 16.93% 21.60% 12.02% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,438,456 1,605,358 1,597,802 1,523,695 1,437,721 1,123,115 944,769 7.25%
NOSH 390,887 390,598 390,660 390,691 390,685 327,438 242,871 8.24%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -9.01% 4.54% 5.69% 6.97% 7.88% 7.74% 8.10% -
ROE -10.35% 4.12% 5.03% 7.37% 9.63% 12.15% 12.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 443.24 427.60 465.02 454.10 501.60 692.54 702.25 -7.37%
EPS -38.08 16.91 20.58 28.72 35.45 38.34 42.60 -
DPS 3.00 6.00 7.00 8.00 6.00 9.00 6.00 -10.90%
NAPS 3.68 4.11 4.09 3.90 3.68 3.43 3.89 -0.91%
Adjusted Per Share Value based on latest NOSH - 390,852
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 443.14 427.19 464.65 453.78 501.24 580.01 436.24 0.26%
EPS -38.07 16.90 20.56 28.70 35.42 34.90 31.01 -
DPS 3.00 5.99 6.99 7.99 6.00 7.54 3.73 -3.56%
NAPS 3.6792 4.1061 4.0868 3.8972 3.6773 2.8726 2.4165 7.25%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.20 2.14 2.40 2.90 3.21 3.21 2.45 -
P/RPS 0.50 0.50 0.52 0.64 0.64 0.46 0.35 6.11%
P/EPS -5.78 12.65 11.66 10.10 9.06 7.70 4.91 -
EY -17.31 7.90 8.58 9.90 11.04 12.98 20.37 -
DY 1.36 2.80 2.92 2.76 1.87 2.80 2.45 -9.33%
P/NAPS 0.60 0.52 0.59 0.74 0.87 0.94 0.63 -0.80%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 -
Price 2.29 2.42 2.43 3.34 3.45 3.31 3.55 -
P/RPS 0.52 0.57 0.52 0.74 0.69 0.48 0.51 0.32%
P/EPS -6.01 14.31 11.81 11.63 9.73 7.94 7.11 -
EY -16.63 6.99 8.47 8.60 10.27 12.59 14.06 -
DY 1.31 2.48 2.88 2.40 1.74 2.72 1.69 -4.15%
P/NAPS 0.62 0.59 0.59 0.86 0.94 0.97 0.91 -6.18%

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