[MBMR] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

19-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -8.41%

YoY- 17.75%

Quarter Report

MBMR 2ndQtr2015_19August2015_final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	1,913,552	1,643,962	1,602,072	1,932,308	1,879,066	2,367,050	2,315,896	-3.12%
YoY %	16.40%	2.61%	-17.09%	2.83%	-20.62%	2.21%	-	-
Horiz. %	82.63%	70.99%	69.18%	83.44%	81.14%	102.21%	100.00%	-
PBT	164,914	84,886	91,080	198,222	128,996	198,558	200,010	-3.16%
YoY %	94.28%	-6.80%	-54.05%	53.67%	-35.03%	-0.73%	-	-
Horiz. %	82.45%	42.44%	45.54%	99.11%	64.49%	99.27%	100.00%	-
Tax	-9,788	-6,682	-6,276	-33,162	-6,466	-20,348	-16,482	-8.31%
YoY %	-46.48%	-6.47%	81.07%	-412.87%	68.22%	-23.46%	-	-
Horiz. %	59.39%	40.54%	38.08%	201.20%	39.23%	123.46%	100.00%	-
NP	155,126	78,204	84,804	165,060	122,530	178,210	183,528	-2.76%
YoY %	98.36%	-7.78%	-48.62%	34.71%	-31.24%	-2.90%	-	-
Horiz. %	84.52%	42.61%	46.21%	89.94%	66.76%	97.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,726	71,158	74,420	128,732	109,330	139,814	140,944	-0.74%
YoY %	89.33%	-4.38%	-42.19%	17.75%	-21.80%	-0.80%	-	-
Horiz. %	95.59%	50.49%	52.80%	91.34%	77.57%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.94%	7.87%	6.89%	16.73%	5.01%	10.25%	8.24%	-
YoY %	-24.52%	14.22%	-58.82%	233.93%	-51.12%	24.39%	-	-
Horiz. %	72.09%	95.51%	83.62%	203.03%	60.80%	124.39%	100.00%	-
Total Cost	1,758,426	1,565,758	1,517,268	1,767,248	1,756,536	2,188,840	2,132,368	-3.16%
YoY %	12.31%	3.20%	-14.15%	0.61%	-19.75%	2.65%	-	-
Horiz. %	82.46%	73.43%	71.15%	82.88%	82.37%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	866,092	9.49%
YoY %	-8.39%	2.72%	-1.44%	8.45%	7.02%	60.17%	-	-
Horiz. %	172.41%	188.20%	183.22%	185.91%	171.42%	160.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	23,453	11,726	23,451	54,713	31,255	23,445	15,794	6.80%
YoY %	100.01%	-50.00%	-57.14%	75.05%	33.31%	48.44%	-	-
Horiz. %	148.49%	74.24%	148.48%	346.42%	197.89%	148.44%	100.00%	-
Div Payout %	17.41%	16.48%	31.51%	42.50%	28.59%	16.77%	11.21%	-
YoY %	5.64%	-47.70%	-25.86%	48.65%	70.48%	49.60%	-	-
Horiz. %	155.31%	147.01%	281.09%	379.13%	255.04%	149.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	866,092	9.49%
YoY %	-8.39%	2.72%	-1.44%	8.45%	7.02%	60.17%	-	-
Horiz. %	172.41%	188.20%	183.22%	185.91%	171.42%	160.17%	100.00%	-
NOSH	390,887	390,887	390,861	390,807	390,693	390,760	263,249	6.80%
YoY %	0.00%	0.01%	0.01%	0.03%	-0.02%	48.44%	-	-
Horiz. %	148.49%	148.49%	148.48%	148.46%	148.41%	148.44%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	8.11%	4.76%	5.29%	8.54%	6.52%	7.53%	7.92%	-
YoY %	70.38%	-10.02%	-38.06%	30.98%	-13.41%	-4.92%	-	-
Horiz. %	102.40%	60.10%	66.79%	107.83%	82.32%	95.08%	100.00%	-
ROE	9.02%	4.37%	4.69%	8.00%	7.36%	10.08%	16.27%	-
YoY %	106.41%	-6.82%	-41.37%	8.70%	-26.98%	-38.05%	-	-
Horiz. %	55.44%	26.86%	28.83%	49.17%	45.24%	61.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	489.54	420.57	409.88	494.44	480.96	605.76	879.73	-9.30%
YoY %	16.40%	2.61%	-17.10%	2.80%	-20.60%	-31.14%	-	-
Horiz. %	55.65%	47.81%	46.59%	56.20%	54.67%	68.86%	100.00%	-
EPS	34.46	18.20	19.04	32.94	27.98	35.78	53.54	-7.07%
YoY %	89.34%	-4.41%	-42.20%	17.73%	-21.80%	-33.17%	-	-
Horiz. %	64.36%	33.99%	35.56%	61.52%	52.26%	66.83%	100.00%	-
DPS	6.00	3.00	6.00	14.00	8.00	6.00	6.00	0.00%
YoY %	100.00%	-50.00%	-57.14%	75.00%	33.33%	0.00%	-	-
Horiz. %	100.00%	50.00%	100.00%	233.33%	133.33%	100.00%	100.00%	-
NAPS	3.82	4.17	4.06	4.12	3.80	3.55	3.29	2.51%
YoY %	-8.39%	2.71%	-1.46%	8.42%	7.04%	7.90%	-	-
Horiz. %	116.11%	126.75%	123.40%	125.23%	115.50%	107.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 390,695
RPS	489.44	420.48	409.77	494.23	480.62	605.43	592.34	-3.12%
YoY %	16.40%	2.61%	-17.09%	2.83%	-20.62%	2.21%	-	-
Horiz. %	82.63%	70.99%	69.18%	83.44%	81.14%	102.21%	100.00%	-
EPS	34.46	18.20	19.03	32.93	27.96	35.76	36.05	-0.74%
YoY %	89.34%	-4.36%	-42.21%	17.78%	-21.81%	-0.80%	-	-
Horiz. %	95.59%	50.49%	52.79%	91.35%	77.56%	99.20%	100.00%	-
DPS	6.00	3.00	6.00	13.99	7.99	6.00	4.04	6.81%
YoY %	100.00%	-50.00%	-57.11%	75.09%	33.17%	48.51%	-	-
Horiz. %	148.51%	74.26%	148.51%	346.29%	197.77%	148.51%	100.00%	-
NAPS	3.8192	4.1691	4.0589	4.1183	3.7973	3.5481	2.2152	9.49%
YoY %	-8.39%	2.72%	-1.44%	8.45%	7.02%	60.17%	-	-
Horiz. %	172.41%	188.20%	183.23%	185.91%	171.42%	160.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.38	2.25	2.01	3.48	3.10	3.83	2.99	-
P/RPS	0.49	0.53	0.49	0.70	0.64	0.63	0.34	6.27%
YoY %	-7.55%	8.16%	-30.00%	9.38%	1.59%	85.29%	-	-
Horiz. %	144.12%	155.88%	144.12%	205.88%	188.24%	185.29%	100.00%	-
P/EPS	6.91	12.36	10.56	10.56	11.08	10.70	5.58	3.62%
YoY %	-44.09%	17.05%	0.00%	-4.69%	3.55%	91.76%	-	-
Horiz. %	123.84%	221.51%	189.25%	189.25%	198.57%	191.76%	100.00%	-
EY	14.48	8.09	9.47	9.47	9.03	9.34	17.91	-3.47%
YoY %	78.99%	-14.57%	0.00%	4.87%	-3.32%	-47.85%	-	-
Horiz. %	80.85%	45.17%	52.88%	52.88%	50.42%	52.15%	100.00%	-
DY	2.52	1.33	2.99	4.02	2.58	1.57	2.01	3.83%
YoY %	89.47%	-55.52%	-25.62%	55.81%	64.33%	-21.89%	-	-
Horiz. %	125.37%	66.17%	148.76%	200.00%	128.36%	78.11%	100.00%	-
P/NAPS	0.62	0.54	0.50	0.84	0.82	1.08	0.91	-6.19%
YoY %	14.81%	8.00%	-40.48%	2.44%	-24.07%	18.68%	-	-
Horiz. %	68.13%	59.34%	54.95%	92.31%	90.11%	118.68%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	23/08/17	25/08/16	19/08/15	19/08/14	22/08/13	09/08/12	-
Price	2.32	2.18	2.44	3.09	2.88	3.67	3.92	-
P/RPS	0.47	0.52	0.60	0.62	0.60	0.61	0.45	0.72%
YoY %	-9.62%	-13.33%	-3.23%	3.33%	-1.64%	35.56%	-	-
Horiz. %	104.44%	115.56%	133.33%	137.78%	133.33%	135.56%	100.00%	-
P/EPS	6.73	11.98	12.82	9.38	10.29	10.26	7.32	-1.39%
YoY %	-43.82%	-6.55%	36.67%	-8.84%	0.29%	40.16%	-	-
Horiz. %	91.94%	163.66%	175.14%	128.14%	140.57%	140.16%	100.00%	-
EY	14.86	8.35	7.80	10.66	9.72	9.75	13.66	1.41%
YoY %	77.96%	7.05%	-26.83%	9.67%	-0.31%	-28.62%	-	-
Horiz. %	108.78%	61.13%	57.10%	78.04%	71.16%	71.38%	100.00%	-
DY	2.59	1.38	2.46	4.53	2.78	1.63	1.53	9.16%
YoY %	87.68%	-43.90%	-45.70%	62.95%	70.55%	6.54%	-	-
Horiz. %	169.28%	90.20%	160.78%	296.08%	181.70%	106.54%	100.00%	-
P/NAPS	0.61	0.52	0.60	0.75	0.76	1.03	1.19	-10.53%
YoY %	17.31%	-13.33%	-20.00%	-1.32%	-26.21%	-13.45%	-	-
Horiz. %	51.26%	43.70%	50.42%	63.03%	63.87%	86.55%	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