[MBMR] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -9.99%

YoY- 6.25%

Quarter Report

MBMR 2ndQtr2017_23 Aug 2017.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,644,020	2,061,947	1,867,351	1,701,666	1,649,950	1,800,765	1,910,422	-2.46%
YoY %	-20.27%	10.42%	9.74%	3.13%	-8.38%	-5.74%	-	-
Horiz. %	86.06%	107.93%	97.75%	89.07%	86.37%	94.26%	100.00%	-
PBT	137,957	269,063	-108,487	76,346	76,664	166,795	147,420	-1.09%
YoY %	-48.73%	348.01%	-242.10%	-0.41%	-54.04%	13.14%	-	-
Horiz. %	93.58%	182.51%	-73.59%	51.79%	52.00%	113.14%	100.00%	-
Tax	-5,303	-17,871	-9,074	-7,907	-11,821	-21,906	-4,293	3.58%
YoY %	70.33%	-96.95%	-14.76%	33.11%	46.04%	-410.27%	-	-
Horiz. %	123.53%	416.28%	211.37%	184.18%	275.36%	510.27%	100.00%	-
NP	132,654	251,192	-117,561	68,439	64,843	144,889	143,127	-1.25%
YoY %	-47.19%	313.67%	-271.77%	5.55%	-55.25%	1.23%	-	-
Horiz. %	92.68%	175.50%	-82.14%	47.82%	45.30%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,844	221,878	-117,046	60,400	56,846	121,921	122,647	-0.52%
YoY %	-46.44%	289.56%	-293.78%	6.25%	-53.37%	-0.59%	-	-
Horiz. %	96.90%	180.91%	-95.43%	49.25%	46.35%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.84%	6.64%	-	10.36%	15.42%	13.13%	2.91%	-
YoY %	-42.17%	0.00%	-	-32.81%	17.44%	351.20%	-	-
Horiz. %	131.96%	228.18%	-	356.01%	529.90%	451.20%	100.00%	-
Total Cost	1,511,366	1,810,755	1,984,912	1,633,227	1,585,107	1,655,876	1,767,295	-2.57%
YoY %	-16.53%	-8.77%	21.53%	3.04%	-4.27%	-6.30%	-	-
Horiz. %	85.52%	102.46%	112.31%	92.41%	89.69%	93.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,743,358	1,669,090	1,493,190	1,629,990	1,587,704	1,609,664	1,485,614	2.69%
YoY %	4.45%	11.78%	-8.39%	2.66%	-1.36%	8.35%	-	-
Horiz. %	117.35%	112.35%	100.51%	109.72%	106.87%	108.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	46,906	35,179	17,589	29,330	39,037	58,622	27,353	9.39%
YoY %	33.34%	100.01%	-40.03%	-24.87%	-33.41%	114.32%	-	-
Horiz. %	171.48%	128.61%	64.30%	107.23%	142.72%	214.32%	100.00%	-
Div Payout %	39.47%	15.86%	0.00%	48.56%	68.67%	48.08%	22.30%	-
YoY %	148.87%	0.00%	0.00%	-29.28%	42.82%	115.61%	-	-
Horiz. %	177.00%	71.12%	0.00%	217.76%	307.94%	215.61%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,743,358	1,669,090	1,493,190	1,629,990	1,587,704	1,609,664	1,485,614	2.69%
YoY %	4.45%	11.78%	-8.39%	2.66%	-1.36%	8.35%	-	-
Horiz. %	117.35%	112.35%	100.51%	109.72%	106.87%	108.35%	100.00%	-
NOSH	390,887	390,887	390,887	390,885	391,060	390,695	390,951	-0.00%
YoY %	0.00%	0.00%	0.00%	-0.04%	0.09%	-0.07%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	100.03%	99.93%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	8.07%	12.18%	-6.30%	4.02%	3.93%	8.05%	7.49%	-
YoY %	-33.74%	293.33%	-256.72%	2.29%	-51.18%	7.48%	-	-
Horiz. %	107.74%	162.62%	-84.11%	53.67%	52.47%	107.48%	100.00%	-
ROE	6.82%	13.29%	-7.84%	3.71%	3.58%	7.57%	8.26%	-
YoY %	-48.68%	269.52%	-311.32%	3.63%	-52.71%	-8.35%	-	-
Horiz. %	82.57%	160.90%	-94.92%	44.92%	43.34%	91.65%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	420.59	527.50	477.72	435.34	421.92	460.91	488.66	-2.46%
YoY %	-20.27%	10.42%	9.73%	3.18%	-8.46%	-5.68%	-	-
Horiz. %	86.07%	107.95%	97.76%	89.09%	86.34%	94.32%	100.00%	-
EPS	30.40	56.76	-29.94	15.45	14.54	31.21	31.37	-0.52%
YoY %	-46.44%	289.58%	-293.79%	6.26%	-53.41%	-0.51%	-	-
Horiz. %	96.91%	180.94%	-95.44%	49.25%	46.35%	99.49%	100.00%	-
DPS	12.00	9.00	4.50	7.50	10.00	15.00	7.00	9.39%
YoY %	33.33%	100.00%	-40.00%	-25.00%	-33.33%	114.29%	-	-
Horiz. %	171.43%	128.57%	64.29%	107.14%	142.86%	214.29%	100.00%	-
NAPS	4.46	4.27	3.82	4.17	4.06	4.12	3.80	2.70%
YoY %	4.45%	11.78%	-8.39%	2.71%	-1.46%	8.42%	-	-
Horiz. %	117.37%	112.37%	100.53%	109.74%	106.84%	108.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 390,887
RPS	420.50	527.39	477.62	435.24	422.01	460.59	488.64	-2.46%
YoY %	-20.27%	10.42%	9.74%	3.13%	-8.38%	-5.74%	-	-
Horiz. %	86.06%	107.93%	97.74%	89.07%	86.36%	94.26%	100.00%	-
EPS	30.40	56.75	-29.94	15.45	14.54	31.18	31.37	-0.52%
YoY %	-46.43%	289.55%	-293.79%	6.26%	-53.37%	-0.61%	-	-
Horiz. %	96.91%	180.91%	-95.44%	49.25%	46.35%	99.39%	100.00%	-
DPS	12.00	9.00	4.50	7.50	9.98	14.99	7.00	9.39%
YoY %	33.33%	100.00%	-40.00%	-24.85%	-33.42%	114.14%	-	-
Horiz. %	171.43%	128.57%	64.29%	107.14%	142.57%	214.14%	100.00%	-
NAPS	4.4591	4.2691	3.8192	4.1691	4.0609	4.1171	3.7998	2.70%
YoY %	4.45%	11.78%	-8.39%	2.66%	-1.37%	8.35%	-	-
Horiz. %	117.35%	112.35%	100.51%	109.72%	106.87%	108.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	3.24	2.90	2.38	2.25	2.01	3.48	3.10	-
P/RPS	0.77	0.55	0.50	0.52	0.48	0.76	0.63	3.39%
YoY %	40.00%	10.00%	-3.85%	8.33%	-36.84%	20.63%	-	-
Horiz. %	122.22%	87.30%	79.37%	82.54%	76.19%	120.63%	100.00%	-
P/EPS	10.66	5.11	-7.95	14.56	13.83	11.15	9.88	1.27%
YoY %	108.61%	164.28%	-154.60%	5.28%	24.04%	12.85%	-	-
Horiz. %	107.89%	51.72%	-80.47%	147.37%	139.98%	112.85%	100.00%	-
EY	9.38	19.57	-12.58	6.87	7.23	8.97	10.12	-1.25%
YoY %	-52.07%	255.56%	-283.11%	-4.98%	-19.40%	-11.36%	-	-
Horiz. %	92.69%	193.38%	-124.31%	67.89%	71.44%	88.64%	100.00%	-
DY	3.70	3.10	1.89	3.33	4.98	4.31	2.26	8.55%
YoY %	19.35%	64.02%	-43.24%	-33.13%	15.55%	90.71%	-	-
Horiz. %	163.72%	137.17%	83.63%	147.35%	220.35%	190.71%	100.00%	-
P/NAPS	0.73	0.68	0.62	0.54	0.50	0.84	0.82	-1.91%
YoY %	7.35%	9.68%	14.81%	8.00%	-40.48%	2.44%	-	-
Horiz. %	89.02%	82.93%	75.61%	65.85%	60.98%	102.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	20/08/19	28/08/18	23/08/17	25/08/16	19/08/15	19/08/14	-
Price	3.16	3.67	2.32	2.18	2.44	3.09	2.88	-
P/RPS	0.75	0.70	0.49	0.50	0.58	0.67	0.59	4.07%
YoY %	7.14%	42.86%	-2.00%	-13.79%	-13.43%	13.56%	-	-
Horiz. %	127.12%	118.64%	83.05%	84.75%	98.31%	113.56%	100.00%	-
P/EPS	10.39	6.47	-7.75	14.11	16.79	9.90	9.18	2.08%
YoY %	60.59%	183.48%	-154.93%	-15.96%	69.60%	7.84%	-	-
Horiz. %	113.18%	70.48%	-84.42%	153.70%	182.90%	107.84%	100.00%	-
EY	9.62	15.47	-12.91	7.09	5.96	10.10	10.89	-2.04%
YoY %	-37.82%	219.83%	-282.09%	18.96%	-40.99%	-7.25%	-	-
Horiz. %	88.34%	142.06%	-118.55%	65.11%	54.73%	92.75%	100.00%	-
DY	3.80	2.45	1.94	3.44	4.10	4.85	2.43	7.72%
YoY %	55.10%	26.29%	-43.60%	-16.10%	-15.46%	99.59%	-	-
Horiz. %	156.38%	100.82%	79.84%	141.56%	168.72%	199.59%	100.00%	-
P/NAPS	0.71	0.86	0.61	0.52	0.60	0.75	0.76	-1.12%
YoY %	-17.44%	40.98%	17.31%	-13.33%	-20.00%	-1.32%	-	-
Horiz. %	93.42%	113.16%	80.26%	68.42%	78.95%	98.68%	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