[MBMR] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -64.48%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 496,063 498,977 443,770 437,228 439,325 411,525 421,550 2.74%
PBT 42,159 73,135 -202,622 11,135 11,422 39,761 33,001 4.16%
Tax 1,409 -4,646 -1,652 -1,722 -1,904 -5,588 3,136 -12.47%
NP 43,568 68,489 -204,274 9,413 9,518 34,173 36,137 3.16%
-
NP to SH 41,037 60,080 -191,743 7,566 7,409 31,550 32,858 3.77%
-
Tax Rate -3.34% 6.35% - 15.46% 16.67% 14.05% -9.50% -
Total Cost 452,495 430,488 648,044 427,815 429,807 377,352 385,413 2.70%
-
Net Worth 1,743,358 1,579,186 1,438,456 1,608,836 1,594,884 1,172,558 1,440,990 3.22%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 27,362 11,726 5,863 11,743 11,698 15,634 11,715 15.17%
Div Payout % 66.68% 19.52% 0.00% 155.21% 157.89% 49.55% 35.65% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,743,358 1,579,186 1,438,456 1,608,836 1,594,884 1,172,558 1,440,990 3.22%
NOSH 390,887 390,887 390,887 391,444 389,947 390,852 390,512 0.01%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.78% 13.73% -46.03% 2.15% 2.17% 8.30% 8.57% -
ROE 2.35% 3.80% -13.33% 0.47% 0.46% 2.69% 2.28% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 126.91 127.65 113.53 111.70 112.66 105.29 107.95 2.73%
EPS 10.50 15.37 -49.05 1.94 1.90 8.08 8.41 3.76%
DPS 7.00 3.00 1.50 3.00 3.00 4.00 3.00 15.15%
NAPS 4.46 4.04 3.68 4.11 4.09 3.00 3.69 3.20%
Adjusted Per Share Value based on latest NOSH - 391,444
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 126.91 127.65 113.53 111.86 112.39 105.28 107.84 2.74%
EPS 10.50 15.37 -49.05 1.94 1.90 8.07 8.41 3.76%
DPS 7.00 3.00 1.50 3.00 2.99 4.00 3.00 15.15%
NAPS 4.46 4.04 3.68 4.1159 4.0802 2.9997 3.6865 3.22%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.86 2.20 2.20 2.14 2.40 2.90 3.21 -
P/RPS 3.04 1.72 1.94 1.92 2.13 2.75 2.97 0.38%
P/EPS 36.77 14.31 -4.48 110.72 126.32 35.93 38.15 -0.61%
EY 2.72 6.99 -22.30 0.90 0.79 2.78 2.62 0.62%
DY 1.81 1.36 0.68 1.40 1.25 1.38 0.93 11.73%
P/NAPS 0.87 0.54 0.60 0.52 0.59 0.97 0.87 0.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 22/02/17 24/02/16 27/02/15 20/02/14 -
Price 3.96 2.59 2.29 2.42 2.43 3.34 3.45 -
P/RPS 3.12 2.03 2.02 2.17 2.16 3.17 3.20 -0.42%
P/EPS 37.72 16.85 -4.67 125.20 127.89 41.38 41.00 -1.37%
EY 2.65 5.93 -21.42 0.80 0.78 2.42 2.44 1.38%
DY 1.77 1.16 0.66 1.24 1.23 1.20 0.87 12.56%
P/NAPS 0.89 0.64 0.62 0.59 0.59 1.11 0.93 -0.72%

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