[MBMR] YoY Annualized 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- 25.25%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,853,840 1,672,288 1,495,744 2,366,964 1,789,436 2,439,684 2,174,644 -2.62%
PBT 156,992 90,488 87,764 260,720 111,860 187,052 224,768 -5.80%
Tax -8,724 -6,436 -4,336 -60,764 -4,740 -20,340 -17,712 -11.12%
NP 148,268 84,052 83,428 199,956 107,120 166,712 207,056 -5.41%
-
NP to SH 131,260 77,700 73,588 140,560 93,684 131,004 164,084 -3.64%
-
Tax Rate 5.56% 7.11% 4.94% 23.31% 4.24% 10.87% 7.88% -
Total Cost 1,705,572 1,588,236 1,412,316 2,167,008 1,682,316 2,272,972 1,967,588 -2.35%
-
Net Worth 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 4.07%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,458,010 1,610,281 1,570,189 1,579,240 1,454,526 1,371,790 1,147,032 4.07%
NOSH 390,887 390,845 390,594 390,901 391,001 390,823 243,015 8.23%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.00% 5.03% 5.58% 8.45% 5.99% 6.83% 9.52% -
ROE 9.00% 4.83% 4.69% 8.90% 6.44% 9.55% 14.31% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 474.26 427.86 382.94 605.51 457.65 624.24 894.86 -10.03%
EPS 33.60 19.88 18.84 35.96 23.96 33.52 67.52 -10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 4.12 4.02 4.04 3.72 3.51 4.72 -3.84%
Adjusted Per Share Value based on latest NOSH - 390,901
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 474.26 427.82 382.65 605.54 457.79 624.14 556.33 -2.62%
EPS 33.60 19.88 18.83 35.96 23.97 33.51 41.98 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 4.1196 4.017 4.0401 3.7211 3.5094 2.9344 4.07%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.45 2.52 2.20 3.29 3.25 3.47 3.54 -
P/RPS 0.52 0.59 0.57 0.54 0.71 0.56 0.40 4.46%
P/EPS 7.30 12.68 11.68 9.15 13.56 10.35 5.24 5.67%
EY 13.71 7.89 8.56 10.93 7.37 9.66 19.07 -5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.55 0.81 0.87 0.99 0.75 -2.10%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 18/05/16 25/05/15 20/05/14 29/05/13 24/05/12 -
Price 2.35 2.42 2.20 3.45 3.17 4.06 2.83 -
P/RPS 0.50 0.57 0.57 0.57 0.69 0.65 0.32 7.71%
P/EPS 7.00 12.17 11.68 9.59 13.23 12.11 4.19 8.92%
EY 14.29 8.21 8.56 10.42 7.56 8.26 23.86 -8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.55 0.85 0.85 1.16 0.60 0.81%

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