[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -68.69%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,816,663 1,377,338 966,154 591,741 1,774,144 1,362,619 939,533 55.01%
PBT 122,987 111,565 99,111 65,180 132,183 92,422 64,498 53.59%
Tax -19,653 -17,749 -16,581 -15,191 -8,558 -2,970 -3,233 231.98%
NP 103,334 93,816 82,530 49,989 123,625 89,452 61,265 41.55%
-
NP to SH 80,398 72,989 64,366 35,140 112,222 80,672 54,665 29.23%
-
Tax Rate 15.98% 15.91% 16.73% 23.31% 6.47% 3.21% 5.01% -
Total Cost 1,713,329 1,283,522 883,624 541,752 1,650,519 1,273,167 878,268 55.93%
-
Net Worth 1,597,802 1,590,284 1,610,127 1,579,240 1,523,695 1,496,725 1,484,634 5.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 27,346 42,980 27,356 - 31,255 27,355 15,627 45.06%
Div Payout % 34.01% 58.89% 42.50% - 27.85% 33.91% 28.59% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,597,802 1,590,284 1,610,127 1,579,240 1,523,695 1,496,725 1,484,634 5.00%
NOSH 390,660 390,733 390,807 390,901 390,691 390,789 390,693 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.69% 6.81% 8.54% 8.45% 6.97% 6.56% 6.52% -
ROE 5.03% 4.59% 4.00% 2.23% 7.37% 5.39% 3.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 465.02 352.50 247.22 151.38 454.10 348.68 240.48 55.02%
EPS 20.58 18.68 16.47 8.99 28.72 20.65 13.99 29.25%
DPS 7.00 11.00 7.00 0.00 8.00 7.00 4.00 45.07%
NAPS 4.09 4.07 4.12 4.04 3.90 3.83 3.80 5.01%
Adjusted Per Share Value based on latest NOSH - 390,901
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 464.75 352.36 247.17 151.38 453.88 348.60 240.36 55.01%
EPS 20.57 18.67 16.47 8.99 28.71 20.64 13.98 29.27%
DPS 7.00 11.00 7.00 0.00 8.00 7.00 4.00 45.07%
NAPS 4.0876 4.0684 4.1192 4.0401 3.898 3.829 3.7981 5.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.40 2.89 3.48 3.29 2.90 2.85 3.10 -
P/RPS 0.52 0.82 1.41 2.17 0.64 0.82 1.29 -45.34%
P/EPS 11.66 15.47 21.13 36.60 10.10 13.81 22.16 -34.74%
EY 8.58 6.46 4.73 2.73 9.90 7.24 4.51 53.35%
DY 2.92 3.81 2.01 0.00 2.76 2.46 1.29 72.14%
P/NAPS 0.59 0.71 0.84 0.81 0.74 0.74 0.82 -19.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 18/11/15 19/08/15 25/05/15 27/02/15 18/11/14 19/08/14 -
Price 2.43 2.83 3.09 3.45 3.34 2.82 2.88 -
P/RPS 0.52 0.80 1.25 2.28 0.74 0.81 1.20 -42.64%
P/EPS 11.81 15.15 18.76 38.38 11.63 13.66 20.58 -30.87%
EY 8.47 6.60 5.33 2.61 8.60 7.32 4.86 44.67%
DY 2.88 3.89 2.27 0.00 2.40 2.48 1.39 62.30%
P/NAPS 0.59 0.70 0.75 0.85 0.86 0.74 0.76 -15.49%

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