[MBMR] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 102.26%

YoY- -42.19%

Quarter Report

MBMR 2ndQtr2016_25 Aug 2016_Final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	1,077,111	956,776	821,981	801,036	966,154	939,533	1,183,525	-1.55%
YoY %	12.58%	16.40%	2.61%	-17.09%	2.83%	-20.62%	-	-
Horiz. %	91.01%	80.84%	69.45%	67.68%	81.63%	79.38%	100.00%	-
PBT	153,645	82,457	42,443	45,540	99,111	64,498	99,279	7.54%
YoY %	86.33%	94.28%	-6.80%	-54.05%	53.67%	-35.03%	-	-
Horiz. %	154.76%	83.06%	42.75%	45.87%	99.83%	64.97%	100.00%	-
Tax	-13,910	-4,894	-3,341	-3,138	-16,581	-3,233	-10,174	5.34%
YoY %	-184.23%	-46.48%	-6.47%	81.07%	-412.87%	68.22%	-	-
Horiz. %	136.72%	48.10%	32.84%	30.84%	162.97%	31.78%	100.00%	-
NP	139,735	77,563	39,102	42,402	82,530	61,265	89,105	7.78%
YoY %	80.16%	98.36%	-7.78%	-48.62%	34.71%	-31.24%	-	-
Horiz. %	156.82%	87.05%	43.88%	47.59%	92.62%	68.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,693	67,363	35,579	37,210	64,366	54,665	69,907	9.97%
YoY %	83.62%	89.33%	-4.38%	-42.19%	17.75%	-21.80%	-	-
Horiz. %	176.94%	96.36%	50.89%	53.23%	92.07%	78.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.05%	5.94%	7.87%	6.89%	16.73%	5.01%	10.25%	-
YoY %	52.36%	-24.52%	14.22%	-58.82%	233.93%	-51.12%	-	-
Horiz. %	88.29%	57.95%	76.78%	67.22%	163.22%	48.88%	100.00%	-
Total Cost	937,376	879,213	782,879	758,634	883,624	878,268	1,094,420	-2.54%
YoY %	6.62%	12.31%	3.20%	-14.15%	0.61%	-19.75%	-	-
Horiz. %	85.65%	80.34%	71.53%	69.32%	80.74%	80.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	23,453	11,726	5,863	11,725	27,356	15,627	11,722	12.24%
YoY %	100.01%	100.00%	-50.00%	-57.14%	75.06%	33.31%	-	-
Horiz. %	200.08%	100.03%	50.02%	100.03%	233.37%	133.31%	100.00%	-
Div Payout %	18.96%	17.41%	16.48%	31.51%	42.50%	28.59%	16.77%	-
YoY %	8.90%	5.64%	-47.70%	-25.86%	48.65%	70.48%	-	-
Horiz. %	113.06%	103.82%	98.27%	187.90%	253.43%	170.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,669,090	1,493,190	1,629,990	1,586,896	1,610,127	1,484,634	1,387,198	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-
NOSH	390,887	390,887	390,887	390,861	390,807	390,693	390,760	0.00%
YoY %	0.00%	0.00%	0.01%	0.01%	0.03%	-0.02%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.01%	99.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	12.97%	8.11%	4.76%	5.29%	8.54%	6.52%	7.53%	-
YoY %	59.93%	70.38%	-10.02%	-38.06%	30.98%	-13.41%	-	-
Horiz. %	172.24%	107.70%	63.21%	70.25%	113.41%	86.59%	100.00%	-
ROE	7.41%	4.51%	2.18%	2.34%	4.00%	3.68%	5.04%	-
YoY %	64.30%	106.88%	-6.84%	-41.50%	8.70%	-26.98%	-	-
Horiz. %	147.02%	89.48%	43.25%	46.43%	79.37%	73.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	275.56	244.77	210.29	204.94	247.22	240.48	302.88	-1.56%
YoY %	12.58%	16.40%	2.61%	-17.10%	2.80%	-20.60%	-	-
Horiz. %	90.98%	80.81%	69.43%	67.66%	81.62%	79.40%	100.00%	-
EPS	31.65	17.23	9.10	9.52	16.47	13.99	17.89	9.97%
YoY %	83.69%	89.34%	-4.41%	-42.20%	17.73%	-21.80%	-	-
Horiz. %	176.91%	96.31%	50.87%	53.21%	92.06%	78.20%	100.00%	-
DPS	6.00	3.00	1.50	3.00	7.00	4.00	3.00	12.24%
YoY %	100.00%	100.00%	-50.00%	-57.14%	75.00%	33.33%	-	-
Horiz. %	200.00%	100.00%	50.00%	100.00%	233.33%	133.33%	100.00%	-
NAPS	4.27	3.82	4.17	4.06	4.12	3.80	3.55	3.12%
YoY %	11.78%	-8.39%	2.71%	-1.46%	8.42%	7.04%	-	-
Horiz. %	120.28%	107.61%	117.46%	114.37%	116.06%	107.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 391,060
RPS	275.56	244.77	210.29	204.93	247.17	240.36	302.78	-1.55%
YoY %	12.58%	16.40%	2.62%	-17.09%	2.83%	-20.62%	-	-
Horiz. %	91.01%	80.84%	69.45%	67.68%	81.63%	79.38%	100.00%	-
EPS	31.65	17.23	9.10	9.52	16.47	13.98	17.88	9.98%
YoY %	83.69%	89.34%	-4.41%	-42.20%	17.81%	-21.81%	-	-
Horiz. %	177.01%	96.36%	50.89%	53.24%	92.11%	78.19%	100.00%	-
DPS	6.00	3.00	1.50	3.00	7.00	4.00	3.00	12.24%
YoY %	100.00%	100.00%	-50.00%	-57.14%	75.00%	33.33%	-	-
Horiz. %	200.00%	100.00%	50.00%	100.00%	233.33%	133.33%	100.00%	-
NAPS	4.27	3.82	4.17	4.0597	4.1192	3.7981	3.5488	3.12%
YoY %	11.78%	-8.39%	2.72%	-1.44%	8.45%	7.02%	-	-
Horiz. %	120.32%	107.64%	117.50%	114.40%	116.07%	107.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.90	2.38	2.25	2.01	3.48	3.10	3.83	-
P/RPS	1.05	0.97	1.07	0.98	1.41	1.29	1.26	-2.99%
YoY %	8.25%	-9.35%	9.18%	-30.50%	9.30%	2.38%	-	-
Horiz. %	83.33%	76.98%	84.92%	77.78%	111.90%	102.38%	100.00%	-
P/EPS	9.16	13.81	24.72	21.11	21.13	22.16	21.41	-13.18%
YoY %	-33.67%	-44.13%	17.10%	-0.09%	-4.65%	3.50%	-	-
Horiz. %	42.78%	64.50%	115.46%	98.60%	98.69%	103.50%	100.00%	-
EY	10.91	7.24	4.05	4.74	4.73	4.51	4.67	15.18%
YoY %	50.69%	78.77%	-14.56%	0.21%	4.88%	-3.43%	-	-
Horiz. %	233.62%	155.03%	86.72%	101.50%	101.28%	96.57%	100.00%	-
DY	2.07	1.26	0.67	1.49	2.01	1.29	0.78	17.65%
YoY %	64.29%	88.06%	-55.03%	-25.87%	55.81%	65.38%	-	-
Horiz. %	265.38%	161.54%	85.90%	191.03%	257.69%	165.38%	100.00%	-
P/NAPS	0.68	0.62	0.54	0.50	0.84	0.82	1.08	-7.41%
YoY %	9.68%	14.81%	8.00%	-40.48%	2.44%	-24.07%	-	-
Horiz. %	62.96%	57.41%	50.00%	46.30%	77.78%	75.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	28/08/18	23/08/17	25/08/16	19/08/15	19/08/14	22/08/13	-
Price	3.67	2.32	2.18	2.44	3.09	2.88	3.67	-
P/RPS	1.33	0.95	1.04	1.19	1.25	1.20	1.21	1.58%
YoY %	40.00%	-8.65%	-12.61%	-4.80%	4.17%	-0.83%	-	-
Horiz. %	109.92%	78.51%	85.95%	98.35%	103.31%	99.17%	100.00%	-
P/EPS	11.60	13.46	23.95	25.63	18.76	20.58	20.51	-9.05%
YoY %	-13.82%	-43.80%	-6.55%	36.62%	-8.84%	0.34%	-	-
Horiz. %	56.56%	65.63%	116.77%	124.96%	91.47%	100.34%	100.00%	-
EY	8.62	7.43	4.18	3.90	5.33	4.86	4.87	9.97%
YoY %	16.02%	77.75%	7.18%	-26.83%	9.67%	-0.21%	-	-
Horiz. %	177.00%	152.57%	85.83%	80.08%	109.45%	99.79%	100.00%	-
DY	1.63	1.29	0.69	1.23	2.27	1.39	0.82	12.12%
YoY %	26.36%	86.96%	-43.90%	-45.81%	63.31%	69.51%	-	-
Horiz. %	198.78%	157.32%	84.15%	150.00%	276.83%	169.51%	100.00%	-
P/NAPS	0.86	0.61	0.52	0.60	0.75	0.76	1.03	-2.96%
YoY %	40.98%	17.31%	-13.33%	-20.00%	-1.32%	-26.21%	-	-
Horiz. %	83.50%	59.22%	50.49%	58.25%	72.82%	73.79%	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