[MBMR] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

19-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -4.6%

YoY- -9.74%

Quarter Report

MBMR-2ndQtr2014_19Aug2014_final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,701,666	1,649,950	1,800,765	1,910,422	2,293,235	2,071,691	1,551,673	1.54%
YoY %	3.13%	-8.38%	-5.74%	-16.69%	10.69%	33.51%	-	-
Horiz. %	109.67%	106.33%	116.05%	123.12%	147.79%	133.51%	100.00%	-
PBT	76,346	76,664	166,795	147,420	196,592	175,180	150,771	-10.71%
YoY %	-0.41%	-54.04%	13.14%	-25.01%	12.22%	16.19%	-	-
Horiz. %	50.64%	50.85%	110.63%	97.78%	130.39%	116.19%	100.00%	-
Tax	-7,907	-11,821	-21,906	-4,293	-23,831	-13,810	-8,559	-1.31%
YoY %	33.11%	46.04%	-410.27%	81.99%	-72.56%	-61.35%	-	-
Horiz. %	92.38%	138.11%	255.94%	50.16%	278.43%	161.35%	100.00%	-
NP	68,439	64,843	144,889	143,127	172,761	161,370	142,212	-11.46%
YoY %	5.55%	-55.25%	1.23%	-17.15%	7.06%	13.47%	-	-
Horiz. %	48.12%	45.60%	101.88%	100.64%	121.48%	113.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,400	56,846	121,921	122,647	135,877	132,198	122,931	-11.15%
YoY %	6.25%	-53.37%	-0.59%	-9.74%	2.78%	7.54%	-	-
Horiz. %	49.13%	46.24%	99.18%	99.77%	110.53%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.36%	15.42%	13.13%	2.91%	12.12%	7.88%	5.68%	-
YoY %	-32.81%	17.44%	351.20%	-75.99%	53.81%	38.73%	-	-
Horiz. %	182.39%	271.48%	231.16%	51.23%	213.38%	138.73%	100.00%	-
Total Cost	1,633,227	1,585,107	1,655,876	1,767,295	2,120,474	1,910,321	1,409,461	2.48%
YoY %	3.04%	-4.27%	-6.30%	-16.66%	11.00%	35.54%	-	-
Horiz. %	115.88%	112.46%	117.48%	125.39%	150.45%	135.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,629,990	1,587,704	1,609,664	1,485,614	1,387,000	789,571	971,507	8.99%
YoY %	2.66%	-1.36%	8.35%	7.11%	75.67%	-18.73%	-	-
Horiz. %	167.78%	163.43%	165.69%	152.92%	142.77%	81.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	29,330	39,037	58,622	27,353	21,539	31,455	38,759	-4.53%
YoY %	-24.87%	-33.41%	114.32%	26.99%	-31.52%	-18.84%	-	-
Horiz. %	75.67%	100.72%	151.25%	70.57%	55.57%	81.16%	100.00%	-
Div Payout %	48.56%	68.67%	48.08%	22.30%	15.85%	23.79%	31.53%	-
YoY %	-29.28%	42.82%	115.61%	40.69%	-33.38%	-24.55%	-	-
Horiz. %	154.01%	217.79%	152.49%	70.73%	50.27%	75.45%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,629,990	1,587,704	1,609,664	1,485,614	1,387,000	789,571	971,507	8.99%
YoY %	2.66%	-1.36%	8.35%	7.11%	75.67%	-18.73%	-	-
Horiz. %	167.78%	163.43%	165.69%	152.92%	142.77%	81.27%	100.00%	-
NOSH	390,885	391,060	390,695	390,951	390,704	263,190	242,876	8.24%
YoY %	-0.04%	0.09%	-0.07%	0.06%	48.45%	8.36%	-	-
Horiz. %	160.94%	161.01%	160.86%	160.97%	160.87%	108.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	4.02%	3.93%	8.05%	7.49%	7.53%	7.79%	9.17%	-
YoY %	2.29%	-51.18%	7.48%	-0.53%	-3.34%	-15.05%	-	-
Horiz. %	43.84%	42.86%	87.79%	81.68%	82.12%	84.95%	100.00%	-
ROE	3.71%	3.58%	7.57%	8.26%	9.80%	16.74%	12.65%	-
YoY %	3.63%	-52.71%	-8.35%	-15.71%	-41.46%	32.33%	-	-
Horiz. %	29.33%	28.30%	59.84%	65.30%	77.47%	132.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	435.34	421.92	460.91	488.66	586.95	787.15	638.87	-6.18%
YoY %	3.18%	-8.46%	-5.68%	-16.75%	-25.43%	23.21%	-	-
Horiz. %	68.14%	66.04%	72.14%	76.49%	91.87%	123.21%	100.00%	-
EPS	15.45	14.54	31.21	31.37	34.78	50.23	50.61	-17.92%
YoY %	6.26%	-53.41%	-0.51%	-9.80%	-30.76%	-0.75%	-	-
Horiz. %	30.53%	28.73%	61.67%	61.98%	68.72%	99.25%	100.00%	-
DPS	7.50	10.00	15.00	7.00	5.51	11.95	16.00	-11.85%
YoY %	-25.00%	-33.33%	114.29%	27.04%	-53.89%	-25.31%	-	-
Horiz. %	46.88%	62.50%	93.75%	43.75%	34.44%	74.69%	100.00%	-
NAPS	4.17	4.06	4.12	3.80	3.55	3.00	4.00	0.69%
YoY %	2.71%	-1.46%	8.42%	7.04%	18.33%	-25.00%	-	-
Horiz. %	104.25%	101.50%	103.00%	95.00%	88.75%	75.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 390,951
RPS	435.33	422.10	460.69	488.74	586.67	530.00	396.96	1.54%
YoY %	3.13%	-8.38%	-5.74%	-16.69%	10.69%	33.51%	-	-
Horiz. %	109.67%	106.33%	116.05%	123.12%	147.79%	133.51%	100.00%	-
EPS	15.45	14.54	31.19	31.38	34.76	33.82	31.45	-11.16%
YoY %	6.26%	-53.38%	-0.61%	-9.72%	2.78%	7.54%	-	-
Horiz. %	49.13%	46.23%	99.17%	99.78%	110.52%	107.54%	100.00%	-
DPS	7.50	9.99	15.00	7.00	5.51	8.05	9.92	-4.54%
YoY %	-24.92%	-33.40%	114.29%	27.04%	-31.55%	-18.85%	-	-
Horiz. %	75.60%	100.71%	151.21%	70.56%	55.54%	81.15%	100.00%	-
NAPS	4.17	4.0618	4.118	3.8006	3.5483	2.0199	2.4854	8.99%
YoY %	2.66%	-1.36%	8.35%	7.11%	75.67%	-18.73%	-	-
Horiz. %	167.78%	163.43%	165.69%	152.92%	142.77%	81.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.25	2.01	3.48	3.10	3.83	2.99	2.48	-
P/RPS	0.52	0.48	0.76	0.63	0.65	0.38	0.39	4.90%
YoY %	8.33%	-36.84%	20.63%	-3.08%	71.05%	-2.56%	-	-
Horiz. %	133.33%	123.08%	194.87%	161.54%	166.67%	97.44%	100.00%	-
P/EPS	14.56	13.83	11.15	9.88	11.01	5.95	4.90	19.88%
YoY %	5.28%	24.04%	12.85%	-10.26%	85.04%	21.43%	-	-
Horiz. %	297.14%	282.24%	227.55%	201.63%	224.69%	121.43%	100.00%	-
EY	6.87	7.23	8.97	10.12	9.08	16.80	20.41	-16.58%
YoY %	-4.98%	-19.40%	-11.36%	11.45%	-45.95%	-17.69%	-	-
Horiz. %	33.66%	35.42%	43.95%	49.58%	44.49%	82.31%	100.00%	-
DY	3.33	4.98	4.31	2.26	1.44	4.00	6.45	-10.42%
YoY %	-33.13%	15.55%	90.71%	56.94%	-64.00%	-37.98%	-	-
Horiz. %	51.63%	77.21%	66.82%	35.04%	22.33%	62.02%	100.00%	-
P/NAPS	0.54	0.50	0.84	0.82	1.08	1.00	0.62	-2.27%
YoY %	8.00%	-40.48%	2.44%	-24.07%	8.00%	61.29%	-	-
Horiz. %	87.10%	80.65%	135.48%	132.26%	174.19%	161.29%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	25/08/16	19/08/15	19/08/14	22/08/13	09/08/12	11/08/11	-
Price	2.18	2.44	3.09	2.88	3.67	3.92	2.28	-
P/RPS	0.50	0.58	0.67	0.59	0.63	0.50	0.36	5.62%
YoY %	-13.79%	-13.43%	13.56%	-6.35%	26.00%	38.89%	-	-
Horiz. %	138.89%	161.11%	186.11%	163.89%	175.00%	138.89%	100.00%	-
P/EPS	14.11	16.79	9.90	9.18	10.55	7.80	4.50	20.96%
YoY %	-15.96%	69.60%	7.84%	-12.99%	35.26%	73.33%	-	-
Horiz. %	313.56%	373.11%	220.00%	204.00%	234.44%	173.33%	100.00%	-
EY	7.09	5.96	10.10	10.89	9.48	12.81	22.20	-17.30%
YoY %	18.96%	-40.99%	-7.25%	14.87%	-26.00%	-42.30%	-	-
Horiz. %	31.94%	26.85%	45.50%	49.05%	42.70%	57.70%	100.00%	-
DY	3.44	4.10	4.85	2.43	1.50	3.05	7.02	-11.19%
YoY %	-16.10%	-15.46%	99.59%	62.00%	-50.82%	-56.55%	-	-
Horiz. %	49.00%	58.40%	69.09%	34.62%	21.37%	43.45%	100.00%	-
P/NAPS	0.52	0.60	0.75	0.76	1.03	1.31	0.57	-1.51%
YoY %	-13.33%	-20.00%	-1.32%	-26.21%	-21.37%	129.82%	-	-
Horiz. %	91.23%	105.26%	131.58%	133.33%	180.70%	229.82%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 12:00:00

EMA 5

30 Mins

BUY

2024-05-14 10:50:00

EMA 5

10 Mins

BUY

2024-05-14 10:50:00

ADX

5 Mins

SELL

2024-05-14 10:35:00

EMA 5

5 Mins

BUY

2024-05-14 10:30:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

65,743,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More