Highlights

[MBMR] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     6.23%    YoY -     -16.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,315,896 2,174,644 1,705,573 1,617,748 1,583,660 1,639,252 1,528,494 31.95%
  QoQ % 6.50% 27.50% 5.43% 2.15% -3.39% 7.25% -
  Horiz. % 151.51% 142.27% 111.59% 105.84% 103.61% 107.25% 100.00%
PBT 200,010 224,768 150,591 158,717 150,832 185,516 172,402 10.42%
  QoQ % -11.01% 49.26% -5.12% 5.23% -18.70% 7.61% -
  Horiz. % 116.01% 130.37% 87.35% 92.06% 87.49% 107.61% 100.00%
Tax -16,482 -17,712 -12,520 -14,938 -13,902 -13,748 -9,907 40.45%
  QoQ % 6.94% -41.47% 16.19% -7.46% -1.12% -38.77% -
  Horiz. % 166.37% 178.78% 126.38% 150.79% 140.33% 138.77% 100.00%
NP 183,528 207,056 138,071 143,778 136,930 171,768 162,495 8.46%
  QoQ % -11.36% 49.96% -3.97% 5.00% -20.28% 5.71% -
  Horiz. % 112.94% 127.42% 84.97% 88.48% 84.27% 105.71% 100.00%
NP to SH 140,944 164,084 121,237 126,441 119,022 152,620 142,136 -0.56%
  QoQ % -14.10% 35.34% -4.12% 6.23% -22.01% 7.38% -
  Horiz. % 99.16% 115.44% 85.30% 88.96% 83.74% 107.38% 100.00%
Tax Rate 8.24 % 7.88 % 8.31 % 9.41 % 9.22 % 7.41 % 5.75 % 27.14%
  QoQ % 4.57% -5.17% -11.69% 2.06% 24.43% 28.87% -
  Horiz. % 143.30% 137.04% 144.52% 163.65% 160.35% 128.87% 100.00%
Total Cost 2,132,368 1,967,588 1,567,502 1,473,969 1,446,730 1,467,484 1,365,999 34.60%
  QoQ % 8.37% 25.52% 6.35% 1.88% -1.41% 7.43% -
  Horiz. % 156.10% 144.04% 114.75% 107.90% 105.91% 107.43% 100.00%
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
  QoQ % -24.49% 21.41% -12.36% 1.83% 2.79% 1.16% -
  Horiz. % 85.08% 112.67% 92.81% 105.89% 103.99% 101.16% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 15,794 - 14,572 19,422 - - 24,238 -24.86%
  QoQ % 0.00% 0.00% -24.97% 0.00% 0.00% 0.00% -
  Horiz. % 65.17% 0.00% 60.12% 80.13% 0.00% 0.00% 100.00%
Div Payout % 11.21 % - % 12.02 % 15.36 % - % - % 17.05 % -24.41%
  QoQ % 0.00% 0.00% -21.74% 0.00% 0.00% 0.00% -
  Horiz. % 65.75% 0.00% 70.50% 90.09% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
  QoQ % -24.49% 21.41% -12.36% 1.83% 2.79% 1.16% -
  Horiz. % 85.08% 112.67% 92.81% 105.89% 103.99% 101.16% 100.00%
NOSH 263,249 243,015 242,871 242,782 242,802 241,182 242,382 5.67%
  QoQ % 8.33% 0.06% 0.04% -0.01% 0.67% -0.50% -
  Horiz. % 108.61% 100.26% 100.20% 100.17% 100.17% 99.50% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.92 % 9.52 % 8.10 % 8.89 % 8.65 % 10.48 % 10.63 % -17.83%
  QoQ % -16.81% 17.53% -8.89% 2.77% -17.46% -1.41% -
  Horiz. % 74.51% 89.56% 76.20% 83.63% 81.37% 98.59% 100.00%
ROE 16.27 % 14.31 % 12.83 % 11.73 % 11.24 % 14.82 % 13.96 % 10.76%
  QoQ % 13.70% 11.54% 9.38% 4.36% -24.16% 6.16% -
  Horiz. % 116.55% 102.51% 91.91% 84.03% 80.52% 106.16% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 879.73 894.86 702.25 666.34 652.24 679.67 630.61 24.88%
  QoQ % -1.69% 27.43% 5.39% 2.16% -4.04% 7.78% -
  Horiz. % 139.50% 141.90% 111.36% 105.67% 103.43% 107.78% 100.00%
EPS 53.54 67.52 42.60 52.08 49.02 63.28 58.64 -5.89%
  QoQ % -20.70% 58.50% -18.20% 6.24% -22.53% 7.91% -
  Horiz. % 91.30% 115.14% 72.65% 88.81% 83.59% 107.91% 100.00%
DPS 6.00 0.00 6.00 8.00 0.00 0.00 10.00 -28.88%
  QoQ % 0.00% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 60.00% 80.00% 0.00% 0.00% 100.00%
NAPS 3.2900 4.7200 3.8900 4.4400 4.3600 4.2700 4.2000 -15.04%
  QoQ % -30.30% 21.34% -12.39% 1.83% 2.11% 1.67% -
  Horiz. % 78.33% 112.38% 92.62% 105.71% 103.81% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 592.47 556.33 436.33 413.87 405.14 419.37 391.03 31.95%
  QoQ % 6.50% 27.50% 5.43% 2.15% -3.39% 7.25% -
  Horiz. % 151.52% 142.27% 111.58% 105.84% 103.61% 107.25% 100.00%
EPS 36.06 41.98 31.02 32.35 30.45 39.04 36.36 -0.55%
  QoQ % -14.10% 35.33% -4.11% 6.24% -22.00% 7.37% -
  Horiz. % 99.17% 115.46% 85.31% 88.97% 83.75% 107.37% 100.00%
DPS 4.04 0.00 3.73 4.97 0.00 0.00 6.20 -24.86%
  QoQ % 0.00% 0.00% -24.95% 0.00% 0.00% 0.00% -
  Horiz. % 65.16% 0.00% 60.16% 80.16% 0.00% 0.00% 100.00%
NAPS 2.2157 2.9344 2.4170 2.7577 2.7082 2.6346 2.6043 -10.22%
  QoQ % -24.49% 21.41% -12.35% 1.83% 2.79% 1.16% -
  Horiz. % 85.08% 112.68% 92.81% 105.89% 103.99% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.9900 3.5400 2.4500 2.2900 2.4800 2.3200 2.5700 -
P/RPS 0.34 0.40 0.35 0.34 0.38 0.34 0.41 -11.74%
  QoQ % -15.00% 14.29% 2.94% -10.53% 11.76% -17.07% -
  Horiz. % 82.93% 97.56% 85.37% 82.93% 92.68% 82.93% 100.00%
P/EPS 5.58 5.24 4.91 4.40 5.06 3.67 4.38 17.54%
  QoQ % 6.49% 6.72% 11.59% -13.04% 37.87% -16.21% -
  Horiz. % 127.40% 119.63% 112.10% 100.46% 115.53% 83.79% 100.00%
EY 17.91 19.07 20.37 22.74 19.77 27.28 22.82 -14.93%
  QoQ % -6.08% -6.38% -10.42% 15.02% -27.53% 19.54% -
  Horiz. % 78.48% 83.57% 89.26% 99.65% 86.63% 119.54% 100.00%
DY 2.01 0.00 2.45 3.49 0.00 0.00 3.89 -35.63%
  QoQ % 0.00% 0.00% -29.80% 0.00% 0.00% 0.00% -
  Horiz. % 51.67% 0.00% 62.98% 89.72% 0.00% 0.00% 100.00%
P/NAPS 0.91 0.75 0.63 0.52 0.57 0.54 0.61 30.59%
  QoQ % 21.33% 19.05% 21.15% -8.77% 5.56% -11.48% -
  Horiz. % 149.18% 122.95% 103.28% 85.25% 93.44% 88.52% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 24/05/11 17/02/11 -
Price 3.9200 2.8300 3.5500 2.4000 2.2800 2.2800 2.4800 -
P/RPS 0.45 0.32 0.51 0.36 0.35 0.34 0.39 10.02%
  QoQ % 40.62% -37.25% 41.67% 2.86% 2.94% -12.82% -
  Horiz. % 115.38% 82.05% 130.77% 92.31% 89.74% 87.18% 100.00%
P/EPS 7.32 4.19 7.11 4.61 4.65 3.60 4.23 44.19%
  QoQ % 74.70% -41.07% 54.23% -0.86% 29.17% -14.89% -
  Horiz. % 173.05% 99.05% 168.09% 108.98% 109.93% 85.11% 100.00%
EY 13.66 23.86 14.06 21.70 21.50 27.75 23.65 -30.67%
  QoQ % -42.75% 69.70% -35.21% 0.93% -22.52% 17.34% -
  Horiz. % 57.76% 100.89% 59.45% 91.75% 90.91% 117.34% 100.00%
DY 1.53 0.00 1.69 3.33 0.00 0.00 4.03 -47.60%
  QoQ % 0.00% 0.00% -49.25% 0.00% 0.00% 0.00% -
  Horiz. % 37.97% 0.00% 41.94% 82.63% 0.00% 0.00% 100.00%
P/NAPS 1.19 0.60 0.91 0.54 0.52 0.53 0.59 59.70%
  QoQ % 98.33% -34.07% 68.52% 3.85% -1.89% -10.17% -
  Horiz. % 201.69% 101.69% 154.24% 91.53% 88.14% 89.83% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Hartalega delivers record net profit in Q3 from higher sales volume gloveharicut
PARTNERS & BROKERS