[MBMR] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

22-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 6.01%

YoY- 2.78%

Quarter Report

MBMR-2ndQtr2013 - final (22 08 2013)1.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	1,649,950	1,800,765	1,910,422	2,293,235	2,071,691	1,551,673	1,359,307	3.27%
YoY %	-8.38%	-5.74%	-16.69%	10.69%	33.51%	14.15%	-	-
Horiz. %	121.38%	132.48%	140.54%	168.71%	152.41%	114.15%	100.00%	-
PBT	76,664	166,795	147,420	196,592	175,180	150,771	151,689	-10.74%
YoY %	-54.04%	13.14%	-25.01%	12.22%	16.19%	-0.61%	-	-
Horiz. %	50.54%	109.96%	97.19%	129.60%	115.49%	99.39%	100.00%	-
Tax	-11,821	-21,906	-4,293	-23,831	-13,810	-8,559	-13,638	-2.35%
YoY %	46.04%	-410.27%	81.99%	-72.56%	-61.35%	37.24%	-	-
Horiz. %	86.68%	160.62%	31.48%	174.74%	101.26%	62.76%	100.00%	-
NP	64,843	144,889	143,127	172,761	161,370	142,212	138,051	-11.82%
YoY %	-55.25%	1.23%	-17.15%	7.06%	13.47%	3.01%	-	-
Horiz. %	46.97%	104.95%	103.68%	125.14%	116.89%	103.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,846	121,921	122,647	135,877	132,198	122,931	121,941	-11.93%
YoY %	-53.37%	-0.59%	-9.74%	2.78%	7.54%	0.81%	-	-
Horiz. %	46.62%	99.98%	100.58%	111.43%	108.41%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.42%	13.13%	2.91%	12.12%	7.88%	5.68%	8.99%	-
YoY %	17.44%	351.20%	-75.99%	53.81%	38.73%	-36.82%	-	-
Horiz. %	171.52%	146.05%	32.37%	134.82%	87.65%	63.18%	100.00%	-
Total Cost	1,585,107	1,655,876	1,767,295	2,120,474	1,910,321	1,409,461	1,221,256	4.43%
YoY %	-4.27%	-6.30%	-16.66%	11.00%	35.54%	15.41%	-	-
Horiz. %	129.79%	135.59%	144.71%	173.63%	156.42%	115.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,587,704	1,609,664	1,485,614	1,387,000	789,571	971,507	961,460	8.71%
YoY %	-1.36%	8.35%	7.11%	75.67%	-18.73%	1.04%	-	-
Horiz. %	165.13%	167.42%	154.52%	144.26%	82.12%	101.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	39,037	58,622	27,353	21,539	31,455	38,759	7,258	32.33%
YoY %	-33.41%	114.32%	26.99%	-31.52%	-18.84%	434.02%	-	-
Horiz. %	537.85%	807.69%	376.87%	296.76%	433.38%	534.02%	100.00%	-
Div Payout %	68.67%	48.08%	22.30%	15.85%	23.79%	31.53%	5.95%	-
YoY %	42.82%	115.61%	40.69%	-33.38%	-24.55%	429.92%	-	-
Horiz. %	1,154.12%	808.07%	374.79%	266.39%	399.83%	529.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,587,704	1,609,664	1,485,614	1,387,000	789,571	971,507	961,460	8.71%
YoY %	-1.36%	8.35%	7.11%	75.67%	-18.73%	1.04%	-	-
Horiz. %	165.13%	167.42%	154.52%	144.26%	82.12%	101.04%	100.00%	-
NOSH	391,060	390,695	390,951	390,704	263,190	242,876	240,967	8.39%
YoY %	0.09%	-0.07%	0.06%	48.45%	8.36%	0.79%	-	-
Horiz. %	162.29%	162.14%	162.24%	162.14%	109.22%	100.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.93%	8.05%	7.49%	7.53%	7.79%	9.17%	10.16%	-
YoY %	-51.18%	7.48%	-0.53%	-3.34%	-15.05%	-9.74%	-	-
Horiz. %	38.68%	79.23%	73.72%	74.11%	76.67%	90.26%	100.00%	-
ROE	3.58%	7.57%	8.26%	9.80%	16.74%	12.65%	12.68%	-
YoY %	-52.71%	-8.35%	-15.71%	-41.46%	32.33%	-0.24%	-	-
Horiz. %	28.23%	59.70%	65.14%	77.29%	132.02%	99.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	421.92	460.91	488.66	586.95	787.15	638.87	564.10	-4.72%
YoY %	-8.46%	-5.68%	-16.75%	-25.43%	23.21%	13.25%	-	-
Horiz. %	74.80%	81.71%	86.63%	104.05%	139.54%	113.25%	100.00%	-
EPS	14.54	31.21	31.37	34.78	50.23	50.61	50.60	-18.75%
YoY %	-53.41%	-0.51%	-9.80%	-30.76%	-0.75%	0.02%	-	-
Horiz. %	28.74%	61.68%	62.00%	68.74%	99.27%	100.02%	100.00%	-
DPS	10.00	15.00	7.00	5.51	11.95	16.00	3.00	22.19%
YoY %	-33.33%	114.29%	27.04%	-53.89%	-25.31%	433.33%	-	-
Horiz. %	333.33%	500.00%	233.33%	183.67%	398.33%	533.33%	100.00%	-
NAPS	4.06	4.12	3.80	3.55	3.00	4.00	3.99	0.29%
YoY %	-1.46%	8.42%	7.04%	18.33%	-25.00%	0.25%	-	-
Horiz. %	101.75%	103.26%	95.24%	88.97%	75.19%	100.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 390,704
RPS	422.01	460.59	488.64	586.55	529.88	396.88	347.67	3.27%
YoY %	-8.38%	-5.74%	-16.69%	10.69%	33.51%	14.15%	-	-
Horiz. %	121.38%	132.48%	140.55%	168.71%	152.41%	114.15%	100.00%	-
EPS	14.54	31.18	31.37	34.75	33.81	31.44	31.19	-11.93%
YoY %	-53.37%	-0.61%	-9.73%	2.78%	7.54%	0.80%	-	-
Horiz. %	46.62%	99.97%	100.58%	111.41%	108.40%	100.80%	100.00%	-
DPS	9.98	14.99	7.00	5.51	8.05	9.91	1.86	32.27%
YoY %	-33.42%	114.14%	27.04%	-31.55%	-18.77%	432.80%	-	-
Horiz. %	536.56%	805.91%	376.34%	296.24%	432.80%	532.80%	100.00%	-
NAPS	4.0609	4.1171	3.7998	3.5476	2.0195	2.4849	2.4592	8.71%
YoY %	-1.37%	8.35%	7.11%	75.67%	-18.73%	1.05%	-	-
Horiz. %	165.13%	167.42%	154.51%	144.26%	82.12%	101.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.01	3.48	3.10	3.83	2.99	2.48	2.23	-
P/RPS	0.48	0.76	0.63	0.65	0.38	0.39	0.40	3.08%
YoY %	-36.84%	20.63%	-3.08%	71.05%	-2.56%	-2.50%	-	-
Horiz. %	120.00%	190.00%	157.50%	162.50%	95.00%	97.50%	100.00%	-
P/EPS	13.83	11.15	9.88	11.01	5.95	4.90	4.41	20.96%
YoY %	24.04%	12.85%	-10.26%	85.04%	21.43%	11.11%	-	-
Horiz. %	313.61%	252.83%	224.04%	249.66%	134.92%	111.11%	100.00%	-
EY	7.23	8.97	10.12	9.08	16.80	20.41	22.69	-17.34%
YoY %	-19.40%	-11.36%	11.45%	-45.95%	-17.69%	-10.05%	-	-
Horiz. %	31.86%	39.53%	44.60%	40.02%	74.04%	89.95%	100.00%	-
DY	4.98	4.31	2.26	1.44	4.00	6.45	1.35	24.27%
YoY %	15.55%	90.71%	56.94%	-64.00%	-37.98%	377.78%	-	-
Horiz. %	368.89%	319.26%	167.41%	106.67%	296.30%	477.78%	100.00%	-
P/NAPS	0.50	0.84	0.82	1.08	1.00	0.62	0.56	-1.86%
YoY %	-40.48%	2.44%	-24.07%	8.00%	61.29%	10.71%	-	-
Horiz. %	89.29%	150.00%	146.43%	192.86%	178.57%	110.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	19/08/15	19/08/14	22/08/13	09/08/12	11/08/11	17/08/10	-
Price	2.44	3.09	2.88	3.67	3.92	2.28	2.43	-
P/RPS	0.58	0.67	0.59	0.63	0.50	0.36	0.43	5.10%
YoY %	-13.43%	13.56%	-6.35%	26.00%	38.89%	-16.28%	-	-
Horiz. %	134.88%	155.81%	137.21%	146.51%	116.28%	83.72%	100.00%	-
P/EPS	16.79	9.90	9.18	10.55	7.80	4.50	4.80	23.18%
YoY %	69.60%	7.84%	-12.99%	35.26%	73.33%	-6.25%	-	-
Horiz. %	349.79%	206.25%	191.25%	219.79%	162.50%	93.75%	100.00%	-
EY	5.96	10.10	10.89	9.48	12.81	22.20	20.82	-18.80%
YoY %	-40.99%	-7.25%	14.87%	-26.00%	-42.30%	6.63%	-	-
Horiz. %	28.63%	48.51%	52.31%	45.53%	61.53%	106.63%	100.00%	-
DY	4.10	4.85	2.43	1.50	3.05	7.02	1.23	22.19%
YoY %	-15.46%	99.59%	62.00%	-50.82%	-56.55%	470.73%	-	-
Horiz. %	333.33%	394.31%	197.56%	121.95%	247.97%	570.73%	100.00%	-
P/NAPS	0.60	0.75	0.76	1.03	1.31	0.57	0.61	-0.27%
YoY %	-20.00%	-1.32%	-26.21%	-21.37%	129.82%	-6.56%	-	-
Horiz. %	98.36%	122.95%	124.59%	168.85%	214.75%	93.44%	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