[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -446.82%
YoY- -325.26%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,429,251 956,776 463,460 1,732,556 1,288,786 821,981 418,072 126.76%
PBT 127,584 82,457 39,248 -148,501 54,121 42,443 22,622 216.50%
Tax -7,053 -4,894 -2,181 -7,521 -5,869 -3,341 -1,609 167.60%
NP 120,531 77,563 37,067 -156,022 48,252 39,102 21,013 220.09%
-
NP to SH 105,468 67,363 32,815 -148,830 42,913 35,579 19,425 208.59%
-
Tax Rate 5.53% 5.94% 5.56% - 10.84% 7.87% 7.11% -
Total Cost 1,308,720 879,213 426,393 1,888,578 1,240,534 782,879 397,059 121.31%
-
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,726 11,726 - 11,726 5,863 5,863 - -
Div Payout % 11.12% 17.41% - 0.00% 13.66% 16.48% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,516,644 1,493,190 1,458,010 1,438,456 1,629,990 1,629,990 1,610,281 -3.91%
NOSH 390,887 390,887 390,887 390,887 390,887 390,887 390,845 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.43% 8.11% 8.00% -9.01% 3.74% 4.76% 5.03% -
ROE 6.95% 4.51% 2.25% -10.35% 2.63% 2.18% 1.21% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 365.64 244.77 118.57 443.24 329.71 210.29 106.97 126.74%
EPS 26.98 17.23 8.40 -38.08 10.98 9.10 4.97 208.56%
DPS 3.00 3.00 0.00 3.00 1.50 1.50 0.00 -
NAPS 3.88 3.82 3.73 3.68 4.17 4.17 4.12 -3.91%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 365.56 244.72 118.54 443.14 329.64 210.24 106.93 126.76%
EPS 26.98 17.23 8.39 -38.07 10.98 9.10 4.97 208.56%
DPS 3.00 3.00 0.00 3.00 1.50 1.50 0.00 -
NAPS 3.8792 3.8192 3.7292 3.6792 4.1691 4.1691 4.1187 -3.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.06 2.38 2.45 2.20 2.04 2.25 2.52 -
P/RPS 0.56 0.97 2.07 0.50 0.62 1.07 2.36 -61.63%
P/EPS 7.63 13.81 29.18 -5.78 18.58 24.72 50.70 -71.67%
EY 13.10 7.24 3.43 -17.31 5.38 4.05 1.97 253.21%
DY 1.46 1.26 0.00 1.36 0.74 0.67 0.00 -
P/NAPS 0.53 0.62 0.66 0.60 0.49 0.54 0.61 -8.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 23/05/18 22/02/18 22/11/17 23/08/17 24/05/17 -
Price 1.87 2.32 2.35 2.29 2.12 2.18 2.42 -
P/RPS 0.51 0.95 1.98 0.52 0.64 1.04 2.26 -62.90%
P/EPS 6.93 13.46 27.99 -6.01 19.31 23.95 48.69 -72.70%
EY 14.43 7.43 3.57 -16.63 5.18 4.18 2.05 266.85%
DY 1.60 1.29 0.00 1.31 0.71 0.69 0.00 -
P/NAPS 0.48 0.61 0.63 0.62 0.51 0.52 0.59 -12.84%

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