[MBMR] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

18-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -7.43%

YoY- -16.23%

Quarter Report

MBMR 3rdQtr2014_18Nov2014_Final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	1,736,529	1,670,708	1,788,863	1,784,169	2,257,623	2,235,161	1,584,450	1.53%
YoY %	3.94%	-6.61%	0.26%	-20.97%	1.00%	41.07%	-	-
Horiz. %	109.60%	105.44%	112.90%	112.60%	142.49%	141.07%	100.00%	-
PBT	61,940	90,294	151,325	125,423	196,106	181,965	152,069	-13.89%
YoY %	-31.40%	-40.33%	20.65%	-36.04%	7.77%	19.66%	-	-
Horiz. %	40.73%	59.38%	99.51%	82.48%	128.96%	119.66%	100.00%	-
Tax	-8,431	-12,657	-23,337	166	-23,103	-14,481	-9,409	-1.81%
YoY %	33.39%	45.76%	-14,158.43%	100.72%	-59.54%	-53.91%	-	-
Horiz. %	89.61%	134.52%	248.03%	-1.76%	245.54%	153.91%	100.00%	-
NP	53,509	77,637	127,988	125,589	173,003	167,484	142,660	-15.06%
YoY %	-31.08%	-39.34%	1.91%	-27.41%	3.30%	17.40%	-	-
Horiz. %	37.51%	54.42%	89.72%	88.03%	121.27%	117.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,436	69,521	104,537	113,530	135,533	132,346	123,951	-15.08%
YoY %	-33.21%	-33.50%	-7.92%	-16.23%	2.41%	6.77%	-	-
Horiz. %	37.46%	56.09%	84.34%	91.59%	109.34%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.61%	14.02%	15.42%	-0.13%	11.78%	7.96%	6.19%	-
YoY %	-2.92%	-9.08%	11,961.54%	-101.10%	47.99%	28.59%	-	-
Horiz. %	219.87%	226.49%	249.11%	-2.10%	190.31%	128.59%	100.00%	-
Total Cost	1,683,020	1,593,071	1,660,875	1,658,580	2,084,620	2,067,677	1,441,790	2.60%
YoY %	5.65%	-4.08%	0.14%	-20.44%	0.82%	43.41%	-	-
Horiz. %	116.73%	110.49%	115.20%	115.04%	144.59%	143.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,629,990	1,598,327	1,588,036	1,497,518	1,410,429	918,860	970,996	9.00%
YoY %	1.98%	0.65%	6.04%	6.17%	53.50%	-5.37%	-	-
Horiz. %	167.87%	164.61%	163.55%	154.22%	145.26%	94.63%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	17,606	23,430	58,590	42,993	21,539	22,473	35,667	-11.09%
YoY %	-24.86%	-60.01%	36.28%	99.61%	-4.16%	-36.99%	-	-
Horiz. %	49.36%	65.69%	164.27%	120.54%	60.39%	63.01%	100.00%	-
Div Payout %	37.92%	33.70%	56.05%	37.87%	15.89%	16.98%	28.78%	-
YoY %	12.52%	-39.88%	48.01%	138.33%	-6.42%	-41.00%	-	-
Horiz. %	131.76%	117.10%	194.75%	131.58%	55.21%	59.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,629,990	1,598,327	1,588,036	1,497,518	1,410,429	918,860	970,996	9.00%
YoY %	1.98%	0.65%	6.04%	6.17%	53.50%	-5.37%	-	-
Horiz. %	167.87%	164.61%	163.55%	154.22%	145.26%	94.63%	100.00%	-
NOSH	390,885	390,789	390,180	390,996	390,700	306,286	242,749	8.25%
YoY %	0.02%	0.16%	-0.21%	0.08%	27.56%	26.17%	-	-
Horiz. %	161.02%	160.98%	160.73%	161.07%	160.95%	126.17%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	3.08%	4.65%	7.15%	7.04%	7.66%	7.49%	9.00%	-
YoY %	-33.76%	-34.97%	1.56%	-8.09%	2.27%	-16.78%	-	-
Horiz. %	34.22%	51.67%	79.44%	78.22%	85.11%	83.22%	100.00%	-
ROE	2.85%	4.35%	6.58%	7.58%	9.61%	14.40%	12.77%	-
YoY %	-34.48%	-33.89%	-13.19%	-21.12%	-33.26%	12.76%	-	-
Horiz. %	22.32%	34.06%	51.53%	59.36%	75.25%	112.76%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	444.26	427.52	458.47	456.31	577.84	729.76	652.71	-6.20%
YoY %	3.92%	-6.75%	0.47%	-21.03%	-20.82%	11.80%	-	-
Horiz. %	68.06%	65.50%	70.24%	69.91%	88.53%	111.80%	100.00%	-
EPS	11.88	17.79	26.79	29.04	34.69	43.21	51.06	-21.55%
YoY %	-33.22%	-33.59%	-7.75%	-16.29%	-19.72%	-15.37%	-	-
Horiz. %	23.27%	34.84%	52.47%	56.87%	67.94%	84.63%	100.00%	-
DPS	4.50	6.00	15.00	11.00	5.51	7.34	14.70	-17.89%
YoY %	-25.00%	-60.00%	36.36%	99.64%	-24.93%	-50.07%	-	-
Horiz. %	30.61%	40.82%	102.04%	74.83%	37.48%	49.93%	100.00%	-
NAPS	4.17	4.09	4.07	3.83	3.61	3.00	4.00	0.69%
YoY %	1.96%	0.49%	6.27%	6.09%	20.33%	-25.00%	-	-
Horiz. %	104.25%	102.25%	101.75%	95.75%	90.25%	75.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 390,996
RPS	444.25	427.41	457.64	456.44	577.56	571.82	405.35	1.53%
YoY %	3.94%	-6.61%	0.26%	-20.97%	1.00%	41.07%	-	-
Horiz. %	109.60%	105.44%	112.90%	112.60%	142.48%	141.07%	100.00%	-
EPS	11.88	17.79	26.74	29.04	34.67	33.86	31.71	-15.08%
YoY %	-33.22%	-33.47%	-7.92%	-16.24%	2.39%	6.78%	-	-
Horiz. %	37.46%	56.10%	84.33%	91.58%	109.33%	106.78%	100.00%	-
DPS	4.50	5.99	14.99	11.00	5.51	5.75	9.12	-11.09%
YoY %	-24.87%	-60.04%	36.27%	99.64%	-4.17%	-36.95%	-	-
Horiz. %	49.34%	65.68%	164.36%	120.61%	60.42%	63.05%	100.00%	-
NAPS	4.17	4.089	4.0626	3.8311	3.6083	2.3507	2.4841	9.00%
YoY %	1.98%	0.65%	6.04%	6.17%	53.50%	-5.37%	-	-
Horiz. %	167.87%	164.61%	163.54%	154.22%	145.26%	94.63%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	2.04	2.50	2.89	2.85	3.60	3.36	2.29	-
P/RPS	0.46	0.58	0.63	0.62	0.62	0.46	0.35	4.65%
YoY %	-20.69%	-7.94%	1.61%	0.00%	34.78%	31.43%	-	-
Horiz. %	131.43%	165.71%	180.00%	177.14%	177.14%	131.43%	100.00%	-
P/EPS	17.17	14.05	10.79	9.82	10.38	7.78	4.48	25.07%
YoY %	22.21%	30.21%	9.88%	-5.39%	33.42%	73.66%	-	-
Horiz. %	383.26%	313.62%	240.85%	219.20%	231.70%	173.66%	100.00%	-
EY	5.82	7.12	9.27	10.19	9.64	12.86	22.30	-20.04%
YoY %	-18.26%	-23.19%	-9.03%	5.71%	-25.04%	-42.33%	-	-
Horiz. %	26.10%	31.93%	41.57%	45.70%	43.23%	57.67%	100.00%	-
DY	2.21	2.40	5.19	3.86	1.53	2.18	6.42	-16.27%
YoY %	-7.92%	-53.76%	34.46%	152.29%	-29.82%	-66.04%	-	-
Horiz. %	34.42%	37.38%	80.84%	60.12%	23.83%	33.96%	100.00%	-
P/NAPS	0.49	0.61	0.71	0.74	1.00	1.12	0.57	-2.48%
YoY %	-19.67%	-14.08%	-4.05%	-26.00%	-10.71%	96.49%	-	-
Horiz. %	85.96%	107.02%	124.56%	129.82%	175.44%	196.49%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/11/16	18/11/15	18/11/14	20/11/13	08/11/12	10/11/11	-
Price	2.12	2.43	2.83	2.82	3.58	3.38	2.40	-
P/RPS	0.48	0.57	0.62	0.62	0.62	0.46	0.37	4.42%
YoY %	-15.79%	-8.06%	0.00%	0.00%	34.78%	24.32%	-	-
Horiz. %	129.73%	154.05%	167.57%	167.57%	167.57%	124.32%	100.00%	-
P/EPS	17.85	13.66	10.56	9.71	10.32	7.82	4.70	24.88%
YoY %	30.67%	29.36%	8.75%	-5.91%	31.97%	66.38%	-	-
Horiz. %	379.79%	290.64%	224.68%	206.60%	219.57%	166.38%	100.00%	-
EY	5.60	7.32	9.47	10.30	9.69	12.78	21.28	-19.93%
YoY %	-23.50%	-22.70%	-8.06%	6.30%	-24.18%	-39.94%	-	-
Horiz. %	26.32%	34.40%	44.50%	48.40%	45.54%	60.06%	100.00%	-
DY	2.12	2.47	5.30	3.90	1.54	2.17	6.12	-16.18%
YoY %	-14.17%	-53.40%	35.90%	153.25%	-29.03%	-64.54%	-	-
Horiz. %	34.64%	40.36%	86.60%	63.73%	25.16%	35.46%	100.00%	-
P/NAPS	0.51	0.59	0.70	0.74	0.99	1.13	0.60	-2.66%
YoY %	-13.56%	-15.71%	-5.41%	-25.25%	-12.39%	88.33%	-	-
Horiz. %	85.00%	98.33%	116.67%	123.33%	165.00%	188.33%	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