Highlights

[MBMR] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     0.22%    YoY -     11.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,367,050 2,439,684 2,267,658 2,323,865 2,315,896 2,174,644 1,705,573 24.45%
  QoQ % -2.98% 7.59% -2.42% 0.34% 6.50% 27.50% -
  Horiz. % 138.78% 143.04% 132.96% 136.25% 135.78% 127.50% 100.00%
PBT 198,558 187,052 197,318 200,549 200,010 224,768 150,591 20.26%
  QoQ % 6.15% -5.20% -1.61% 0.27% -11.01% 49.26% -
  Horiz. % 131.85% 124.21% 131.03% 133.17% 132.82% 149.26% 100.00%
Tax -20,348 -20,340 -21,898 -17,553 -16,482 -17,712 -12,520 38.27%
  QoQ % -0.04% 7.11% -24.75% -6.50% 6.94% -41.47% -
  Horiz. % 162.52% 162.46% 174.90% 140.20% 131.65% 141.47% 100.00%
NP 178,210 166,712 175,420 182,996 183,528 207,056 138,071 18.56%
  QoQ % 6.90% -4.96% -4.14% -0.29% -11.36% 49.96% -
  Horiz. % 129.07% 120.74% 127.05% 132.54% 132.92% 149.96% 100.00%
NP to SH 139,814 131,004 136,442 141,253 140,944 164,084 121,237 9.98%
  QoQ % 6.72% -3.99% -3.41% 0.22% -14.10% 35.34% -
  Horiz. % 115.32% 108.06% 112.54% 116.51% 116.25% 135.34% 100.00%
Tax Rate 10.25 % 10.87 % 11.10 % 8.75 % 8.24 % 7.88 % 8.31 % 15.03%
  QoQ % -5.70% -2.07% 26.86% 6.19% 4.57% -5.17% -
  Horiz. % 123.35% 130.81% 133.57% 105.29% 99.16% 94.83% 100.00%
Total Cost 2,188,840 2,272,972 2,092,238 2,140,869 2,132,368 1,967,588 1,567,502 24.96%
  QoQ % -3.70% 8.64% -2.27% 0.40% 8.37% 25.52% -
  Horiz. % 139.64% 145.01% 133.48% 136.58% 136.04% 125.52% 100.00%
Net Worth 1,387,198 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 29.21%
  QoQ % 1.12% 22.14% 9.50% 18.43% -24.49% 21.41% -
  Horiz. % 146.83% 145.20% 118.88% 108.57% 91.67% 121.41% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 23,445 - 29,469 12,247 15,794 - 14,572 37.35%
  QoQ % 0.00% 0.00% 140.62% -22.46% 0.00% 0.00% -
  Horiz. % 160.89% 0.00% 202.23% 84.05% 108.39% 0.00% 100.00%
Div Payout % 16.77 % - % 21.60 % 8.67 % 11.21 % - % 12.02 % 24.88%
  QoQ % 0.00% 0.00% 149.13% -22.66% 0.00% 0.00% -
  Horiz. % 139.52% 0.00% 179.70% 72.13% 93.26% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,387,198 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 29.21%
  QoQ % 1.12% 22.14% 9.50% 18.43% -24.49% 21.41% -
  Horiz. % 146.83% 145.20% 118.88% 108.57% 91.67% 121.41% 100.00%
NOSH 390,760 390,823 327,438 306,184 263,249 243,015 242,871 37.35%
  QoQ % -0.02% 19.36% 6.94% 16.31% 8.33% 0.06% -
  Horiz. % 160.89% 160.92% 134.82% 126.07% 108.39% 100.06% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.53 % 6.83 % 7.74 % 7.87 % 7.92 % 9.52 % 8.10 % -4.75%
  QoQ % 10.25% -11.76% -1.65% -0.63% -16.81% 17.53% -
  Horiz. % 92.96% 84.32% 95.56% 97.16% 97.78% 117.53% 100.00%
ROE 10.08 % 9.55 % 12.15 % 13.77 % 16.27 % 14.31 % 12.83 % -14.87%
  QoQ % 5.55% -21.40% -11.76% -15.37% 13.70% 11.54% -
  Horiz. % 78.57% 74.43% 94.70% 107.33% 126.81% 111.54% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 605.76 624.24 692.54 758.97 879.73 894.86 702.25 -9.39%
  QoQ % -2.96% -9.86% -8.75% -13.73% -1.69% 27.43% -
  Horiz. % 86.26% 88.89% 98.62% 108.08% 125.27% 127.43% 100.00%
EPS 35.78 33.52 38.34 46.13 53.54 67.52 42.60 -10.99%
  QoQ % 6.74% -12.57% -16.89% -13.84% -20.70% 58.50% -
  Horiz. % 83.99% 78.69% 90.00% 108.29% 125.68% 158.50% 100.00%
DPS 6.00 0.00 9.00 4.00 6.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 125.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 150.00% 66.67% 100.00% 0.00% 100.00%
NAPS 3.5500 3.5100 3.4300 3.3500 3.2900 4.7200 3.8900 -5.92%
  QoQ % 1.14% 2.33% 2.39% 1.82% -30.30% 21.34% -
  Horiz. % 91.26% 90.23% 88.17% 86.12% 84.58% 121.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 605.56 624.14 580.13 594.51 592.47 556.33 436.33 24.45%
  QoQ % -2.98% 7.59% -2.42% 0.34% 6.50% 27.50% -
  Horiz. % 138.78% 143.04% 132.96% 136.25% 135.78% 127.50% 100.00%
EPS 35.77 33.51 34.91 36.14 36.06 41.98 31.02 9.97%
  QoQ % 6.74% -4.01% -3.40% 0.22% -14.10% 35.33% -
  Horiz. % 115.31% 108.03% 112.54% 116.51% 116.25% 135.33% 100.00%
DPS 6.00 0.00 7.54 3.13 4.04 0.00 3.73 37.33%
  QoQ % 0.00% 0.00% 140.89% -22.52% 0.00% 0.00% -
  Horiz. % 160.86% 0.00% 202.14% 83.91% 108.31% 0.00% 100.00%
NAPS 3.5488 3.5094 2.8732 2.6241 2.2157 2.9344 2.4170 29.21%
  QoQ % 1.12% 22.14% 9.49% 18.43% -24.49% 21.41% -
  Horiz. % 146.83% 145.20% 118.87% 108.57% 91.67% 121.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.8300 3.4700 3.2100 3.3600 2.9900 3.5400 2.4500 -
P/RPS 0.63 0.56 0.46 0.44 0.34 0.40 0.35 48.03%
  QoQ % 12.50% 21.74% 4.55% 29.41% -15.00% 14.29% -
  Horiz. % 180.00% 160.00% 131.43% 125.71% 97.14% 114.29% 100.00%
P/EPS 10.70 10.35 7.70 7.28 5.58 5.24 4.91 68.17%
  QoQ % 3.38% 34.42% 5.77% 30.47% 6.49% 6.72% -
  Horiz. % 217.92% 210.79% 156.82% 148.27% 113.65% 106.72% 100.00%
EY 9.34 9.66 12.98 13.73 17.91 19.07 20.37 -40.57%
  QoQ % -3.31% -25.58% -5.46% -23.34% -6.08% -6.38% -
  Horiz. % 45.85% 47.42% 63.72% 67.40% 87.92% 93.62% 100.00%
DY 1.57 0.00 2.80 1.19 2.01 0.00 2.45 -25.69%
  QoQ % 0.00% 0.00% 135.29% -40.80% 0.00% 0.00% -
  Horiz. % 64.08% 0.00% 114.29% 48.57% 82.04% 0.00% 100.00%
P/NAPS 1.08 0.99 0.94 1.00 0.91 0.75 0.63 43.28%
  QoQ % 9.09% 5.32% -6.00% 9.89% 21.33% 19.05% -
  Horiz. % 171.43% 157.14% 149.21% 158.73% 144.44% 119.05% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 -
Price 3.6700 4.0600 3.3100 3.3800 3.9200 2.8300 3.5500 -
P/RPS 0.61 0.65 0.48 0.45 0.45 0.32 0.51 12.69%
  QoQ % -6.15% 35.42% 6.67% 0.00% 40.62% -37.25% -
  Horiz. % 119.61% 127.45% 94.12% 88.24% 88.24% 62.75% 100.00%
P/EPS 10.26 12.11 7.94 7.33 7.32 4.19 7.11 27.73%
  QoQ % -15.28% 52.52% 8.32% 0.14% 74.70% -41.07% -
  Horiz. % 144.30% 170.32% 111.67% 103.09% 102.95% 58.93% 100.00%
EY 9.75 8.26 12.59 13.65 13.66 23.86 14.06 -21.67%
  QoQ % 18.04% -34.39% -7.77% -0.07% -42.75% 69.70% -
  Horiz. % 69.35% 58.75% 89.54% 97.08% 97.16% 169.70% 100.00%
DY 1.63 0.00 2.72 1.18 1.53 0.00 1.69 -2.38%
  QoQ % 0.00% 0.00% 130.51% -22.88% 0.00% 0.00% -
  Horiz. % 96.45% 0.00% 160.95% 69.82% 90.53% 0.00% 100.00%
P/NAPS 1.03 1.16 0.97 1.01 1.19 0.60 0.91 8.62%
  QoQ % -11.21% 19.59% -3.96% -15.13% 98.33% -34.07% -
  Horiz. % 113.19% 127.47% 106.59% 110.99% 130.77% 65.93% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers