[MBMR] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -32.35%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,672,288 1,495,744 2,366,964 1,789,436 2,439,684 2,174,644 1,639,252 0.33%
PBT 90,488 87,764 260,720 111,860 187,052 224,768 185,516 -11.26%
Tax -6,436 -4,336 -60,764 -4,740 -20,340 -17,712 -13,748 -11.87%
NP 84,052 83,428 199,956 107,120 166,712 207,056 171,768 -11.22%
-
NP to SH 77,700 73,588 140,560 93,684 131,004 164,084 152,620 -10.63%
-
Tax Rate 7.11% 4.94% 23.31% 4.24% 10.87% 7.88% 7.41% -
Total Cost 1,588,236 1,412,316 2,167,008 1,682,316 2,272,972 1,967,588 1,467,484 1.32%
-
Net Worth 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 7.72%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 7.72%
NOSH 390,845 390,594 390,901 391,001 390,823 243,015 241,182 8.37%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.03% 5.58% 8.45% 5.99% 6.83% 9.52% 10.48% -
ROE 4.83% 4.69% 8.90% 6.44% 9.55% 14.31% 14.82% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 427.86 382.94 605.51 457.65 624.24 894.86 679.67 -7.41%
EPS 19.88 18.84 35.96 23.96 33.52 67.52 63.28 -17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.02 4.04 3.72 3.51 4.72 4.27 -0.59%
Adjusted Per Share Value based on latest NOSH - 391,001
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 427.82 382.65 605.54 457.79 624.14 556.33 419.37 0.33%
EPS 19.88 18.83 35.96 23.97 33.51 41.98 39.04 -10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1196 4.017 4.0401 3.7211 3.5094 2.9344 2.6346 7.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.52 2.20 3.29 3.25 3.47 3.54 2.32 -
P/RPS 0.59 0.57 0.54 0.71 0.56 0.40 0.34 9.61%
P/EPS 12.68 11.68 9.15 13.56 10.35 5.24 3.67 22.93%
EY 7.89 8.56 10.93 7.37 9.66 19.07 27.28 -18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.81 0.87 0.99 0.75 0.54 2.05%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 -
Price 2.42 2.20 3.45 3.17 4.06 2.83 2.28 -
P/RPS 0.57 0.57 0.57 0.69 0.65 0.32 0.34 8.98%
P/EPS 12.17 11.68 9.59 13.23 12.11 4.19 3.60 22.48%
EY 8.21 8.56 10.42 7.56 8.26 23.86 27.75 -18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.85 0.85 1.16 0.60 0.53 1.80%

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