Highlights

[MBMR] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -12.71%    YoY -     5.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,078,909 1,021,964 984,220 1,203,044 1,186,249 1,149,640 1,071,004 0.49%
  QoQ % 5.57% 3.83% -18.19% 1.42% 3.18% 7.34% -
  Horiz. % 100.74% 95.42% 91.90% 112.33% 110.76% 107.34% 100.00%
PBT 79,349 61,224 46,808 149,894 174,480 176,428 205,984 -47.03%
  QoQ % 29.60% 30.80% -68.77% -14.09% -1.10% -14.35% -
  Horiz. % 38.52% 29.72% 22.72% 72.77% 84.71% 85.65% 100.00%
Tax -7,952 -6,408 -3,752 -11,951 -18,877 -18,150 -15,800 -36.70%
  QoQ % -24.09% -70.79% 68.61% 36.69% -4.01% -14.87% -
  Horiz. % 50.33% 40.56% 23.75% 75.64% 119.48% 114.87% 100.00%
NP 71,397 54,816 43,056 137,943 155,602 158,278 190,184 -47.93%
  QoQ % 30.25% 27.31% -68.79% -11.35% -1.69% -16.78% -
  Horiz. % 37.54% 28.82% 22.64% 72.53% 81.82% 83.22% 100.00%
NP to SH 61,065 46,614 37,440 117,144 134,208 137,008 171,268 -49.69%
  QoQ % 31.00% 24.50% -68.04% -12.71% -2.04% -20.00% -
  Horiz. % 35.65% 27.22% 21.86% 68.40% 78.36% 80.00% 100.00%
Tax Rate 10.02 % 10.47 % 8.02 % 7.97 % 10.82 % 10.29 % 7.67 % 19.48%
  QoQ % -4.30% 30.55% 0.63% -26.34% 5.15% 34.16% -
  Horiz. % 130.64% 136.51% 104.56% 103.91% 141.07% 134.16% 100.00%
Total Cost 1,007,512 967,148 941,164 1,065,101 1,030,646 991,362 880,820 9.36%
  QoQ % 4.17% 2.76% -11.64% 3.34% 3.96% 12.55% -
  Horiz. % 114.38% 109.80% 106.85% 120.92% 117.01% 112.55% 100.00%
Net Worth 873,860 856,768 844,093 849,647 834,968 827,857 798,734 6.17%
  QoQ % 1.99% 1.50% -0.65% 1.76% 0.86% 3.65% -
  Horiz. % 109.41% 107.27% 105.68% 106.37% 104.54% 103.65% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 873,860 856,768 844,093 849,647 834,968 827,857 798,734 6.17%
  QoQ % 1.99% 1.50% -0.65% 1.76% 0.86% 3.65% -
  Horiz. % 109.41% 107.27% 105.68% 106.37% 104.54% 103.65% 100.00%
NOSH 242,066 242,024 241,860 242,064 242,019 242,063 242,040 0.01%
  QoQ % 0.02% 0.07% -0.08% 0.02% -0.02% 0.01% -
  Horiz. % 100.01% 99.99% 99.93% 100.01% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.62 % 5.36 % 4.37 % 11.47 % 13.12 % 13.77 % 17.76 % -48.18%
  QoQ % 23.51% 22.65% -61.90% -12.58% -4.72% -22.47% -
  Horiz. % 37.27% 30.18% 24.61% 64.58% 73.87% 77.53% 100.00%
ROE 6.99 % 5.44 % 4.44 % 13.79 % 16.07 % 16.55 % 21.44 % -52.60%
  QoQ % 28.49% 22.52% -67.80% -14.19% -2.90% -22.81% -
  Horiz. % 32.60% 25.37% 20.71% 64.32% 74.95% 77.19% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 445.71 422.26 406.94 496.99 490.15 474.93 442.49 0.48%
  QoQ % 5.55% 3.76% -18.12% 1.40% 3.20% 7.33% -
  Horiz. % 100.73% 95.43% 91.97% 112.32% 110.77% 107.33% 100.00%
EPS 25.23 19.26 15.48 48.39 55.45 56.60 70.76 -49.69%
  QoQ % 31.00% 24.42% -68.01% -12.73% -2.03% -20.01% -
  Horiz. % 35.66% 27.22% 21.88% 68.39% 78.36% 79.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6100 3.5400 3.4900 3.5100 3.4500 3.4200 3.3000 6.16%
  QoQ % 1.98% 1.43% -0.57% 1.74% 0.88% 3.64% -
  Horiz. % 109.39% 107.27% 105.76% 106.36% 104.55% 103.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 276.02 261.45 251.79 307.77 303.48 294.11 273.99 0.49%
  QoQ % 5.57% 3.84% -18.19% 1.41% 3.19% 7.34% -
  Horiz. % 100.74% 95.42% 91.90% 112.33% 110.76% 107.34% 100.00%
EPS 15.62 11.93 9.58 29.97 34.33 35.05 43.82 -49.69%
  QoQ % 30.93% 24.53% -68.03% -12.70% -2.05% -20.01% -
  Horiz. % 35.65% 27.23% 21.86% 68.39% 78.34% 79.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2356 2.1919 2.1594 2.1736 2.1361 2.1179 2.0434 6.17%
  QoQ % 1.99% 1.51% -0.65% 1.76% 0.86% 3.65% -
  Horiz. % 109.41% 107.27% 105.68% 106.37% 104.54% 103.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.7800 1.7700 1.7300 1.7500 1.6600 1.9100 2.1800 -
P/RPS 0.40 0.42 0.43 0.35 0.34 0.40 0.49 -12.64%
  QoQ % -4.76% -2.33% 22.86% 2.94% -15.00% -18.37% -
  Horiz. % 81.63% 85.71% 87.76% 71.43% 69.39% 81.63% 100.00%
P/EPS 7.06 9.19 11.18 3.62 2.99 3.37 3.08 73.76%
  QoQ % -23.18% -17.80% 208.84% 21.07% -11.28% 9.42% -
  Horiz. % 229.22% 298.38% 362.99% 117.53% 97.08% 109.42% 100.00%
EY 14.17 10.88 8.95 27.65 33.41 29.63 32.46 -42.43%
  QoQ % 30.24% 21.56% -67.63% -17.24% 12.76% -8.72% -
  Horiz. % 43.65% 33.52% 27.57% 85.18% 102.93% 91.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.50 0.50 0.50 0.48 0.56 0.66 -17.99%
  QoQ % -2.00% 0.00% 0.00% 4.17% -14.29% -15.15% -
  Horiz. % 74.24% 75.76% 75.76% 75.76% 72.73% 84.85% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 -
Price 1.8500 1.8200 1.7400 1.8500 1.7900 1.8500 2.0800 -
P/RPS 0.42 0.43 0.43 0.37 0.37 0.39 0.47 -7.22%
  QoQ % -2.33% 0.00% 16.22% 0.00% -5.13% -17.02% -
  Horiz. % 89.36% 91.49% 91.49% 78.72% 78.72% 82.98% 100.00%
P/EPS 7.33 9.45 11.24 3.82 3.23 3.27 2.94 83.77%
  QoQ % -22.43% -15.93% 194.24% 18.27% -1.22% 11.22% -
  Horiz. % 249.32% 321.43% 382.31% 129.93% 109.86% 111.22% 100.00%
EY 13.64 10.58 8.90 26.16 30.98 30.59 34.02 -45.60%
  QoQ % 28.92% 18.88% -65.98% -15.56% 1.27% -10.08% -
  Horiz. % 40.09% 31.10% 26.16% 76.90% 91.06% 89.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.51 0.50 0.53 0.52 0.54 0.63 -13.13%
  QoQ % 0.00% 2.00% -5.66% 1.92% -3.70% -14.29% -
  Horiz. % 80.95% 80.95% 79.37% 84.13% 82.54% 85.71% 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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers