[MBMR] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.45%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 437,228 439,325 411,525 421,550 524,759 492,262 371,139 2.76%
PBT 11,135 11,422 39,761 33,001 46,906 31,553 33,031 -16.56%
Tax -1,722 -1,904 -5,588 3,136 -8,733 -1,316 1,795 -
NP 9,413 9,518 34,173 36,137 38,173 30,237 34,826 -19.57%
-
NP to SH 7,566 7,409 31,550 32,858 30,502 26,406 29,120 -20.10%
-
Tax Rate 15.46% 16.67% 14.05% -9.50% 18.62% 4.17% -5.43% -
Total Cost 427,815 429,807 377,352 385,413 486,586 462,025 336,313 4.08%
-
Net Worth 1,608,836 1,594,884 1,172,558 1,440,990 981,866 971,865 969,072 8.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 11,743 11,698 15,634 11,715 9,818 14,577 12,113 -0.51%
Div Payout % 155.21% 157.89% 49.55% 35.65% 32.19% 55.21% 41.60% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,608,836 1,594,884 1,172,558 1,440,990 981,866 971,865 969,072 8.80%
NOSH 391,444 389,947 390,852 390,512 327,288 242,966 242,268 8.31%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.15% 2.17% 8.30% 8.57% 7.27% 6.14% 9.38% -
ROE 0.47% 0.46% 2.69% 2.28% 3.11% 2.72% 3.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.70 112.66 105.29 107.95 160.34 202.60 153.19 -5.12%
EPS 1.94 1.90 8.08 8.41 8.57 9.28 12.01 -26.18%
DPS 3.00 3.00 4.00 3.00 3.00 6.00 5.00 -8.15%
NAPS 4.11 4.09 3.00 3.69 3.00 4.00 4.00 0.45%
Adjusted Per Share Value based on latest NOSH - 390,512
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.83 112.37 105.26 107.82 134.22 125.91 94.93 2.76%
EPS 1.94 1.90 8.07 8.40 7.80 6.75 7.45 -20.07%
DPS 3.00 2.99 4.00 3.00 2.51 3.73 3.10 -0.54%
NAPS 4.115 4.0793 2.9991 3.6857 2.5114 2.4858 2.4786 8.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.14 2.40 2.90 3.21 3.21 2.45 2.57 -
P/RPS 1.92 2.13 2.75 2.97 2.00 1.21 1.68 2.24%
P/EPS 110.72 126.32 35.93 38.15 34.44 22.54 21.38 31.50%
EY 0.90 0.79 2.78 2.62 2.90 4.44 4.68 -24.00%
DY 1.40 1.25 1.38 0.93 0.93 2.45 1.95 -5.36%
P/NAPS 0.52 0.59 0.97 0.87 1.07 0.61 0.64 -3.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 -
Price 2.42 2.43 3.34 3.45 3.31 3.55 2.48 -
P/RPS 2.17 2.16 3.17 3.20 2.06 1.75 1.62 4.98%
P/EPS 125.20 127.89 41.38 41.00 35.52 32.66 20.63 35.02%
EY 0.80 0.78 2.42 2.44 2.82 3.06 4.85 -25.92%
DY 1.24 1.23 1.20 0.87 0.91 1.69 2.02 -7.80%
P/NAPS 0.59 0.59 1.11 0.93 1.10 0.89 0.62 -0.82%

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