Highlights

[MBMR] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     8.95%    YoY -     -43.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,543,140 1,537,302 1,455,340 1,101,638 1,078,909 1,021,964 984,220 34.92%
  QoQ % 0.38% 5.63% 32.11% 2.11% 5.57% 3.83% -
  Horiz. % 156.79% 156.19% 147.87% 111.93% 109.62% 103.83% 100.00%
PBT 185,828 194,094 180,804 85,254 79,349 61,224 46,808 150.51%
  QoQ % -4.26% 7.35% 112.08% 7.44% 29.60% 30.80% -
  Horiz. % 397.00% 414.66% 386.27% 182.14% 169.52% 130.80% 100.00%
Tax -15,602 -16,598 584 -8,543 -7,952 -6,408 -3,752 158.37%
  QoQ % 6.00% -2,942.12% 106.84% -7.43% -24.09% -70.79% -
  Horiz. % 415.85% 442.38% -15.57% 227.69% 211.94% 170.79% 100.00%
NP 170,225 177,496 181,388 76,711 71,397 54,816 43,056 149.82%
  QoQ % -4.10% -2.15% 136.46% 7.44% 30.25% 27.31% -
  Horiz. % 395.36% 412.24% 421.28% 178.17% 165.82% 127.31% 100.00%
NP to SH 150,688 157,432 159,748 66,532 61,065 46,614 37,440 152.81%
  QoQ % -4.28% -1.45% 140.11% 8.95% 31.00% 24.50% -
  Horiz. % 402.48% 420.49% 426.68% 177.70% 163.10% 124.50% 100.00%
Tax Rate 8.40 % 8.55 % -0.32 % 10.02 % 10.02 % 10.47 % 8.02 % 3.13%
  QoQ % -1.75% 2,771.88% -103.19% 0.00% -4.30% 30.55% -
  Horiz. % 104.74% 106.61% -3.99% 124.94% 124.94% 130.55% 100.00%
Total Cost 1,372,914 1,359,806 1,273,952 1,024,927 1,007,512 967,148 941,164 28.59%
  QoQ % 0.96% 6.74% 24.30% 1.73% 4.17% 2.76% -
  Horiz. % 145.87% 144.48% 135.36% 108.90% 107.05% 102.76% 100.00%
Net Worth 986,221 964,620 928,322 893,393 873,860 856,768 844,093 10.92%
  QoQ % 2.24% 3.91% 3.91% 2.24% 1.99% 1.50% -
  Horiz. % 116.84% 114.28% 109.98% 105.84% 103.53% 101.50% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,114 - - 14,526 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.93% 0.00% 0.00% 100.00% - - -
Div Payout % 10.69 % - % - % 21.83 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.97% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 986,221 964,620 928,322 893,393 873,860 856,768 844,093 10.92%
  QoQ % 2.24% 3.91% 3.91% 2.24% 1.99% 1.50% -
  Horiz. % 116.84% 114.28% 109.98% 105.84% 103.53% 101.50% 100.00%
NOSH 241,720 241,759 242,381 242,111 242,066 242,024 241,860 -0.04%
  QoQ % -0.02% -0.26% 0.11% 0.02% 0.02% 0.07% -
  Horiz. % 99.94% 99.96% 100.22% 100.10% 100.09% 100.07% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.03 % 11.55 % 12.46 % 6.96 % 6.62 % 5.36 % 4.37 % 85.28%
  QoQ % -4.50% -7.30% 79.02% 5.14% 23.51% 22.65% -
  Horiz. % 252.40% 264.30% 285.13% 159.27% 151.49% 122.65% 100.00%
ROE 15.28 % 16.32 % 17.21 % 7.45 % 6.99 % 5.44 % 4.44 % 127.77%
  QoQ % -6.37% -5.17% 131.01% 6.58% 28.49% 22.52% -
  Horiz. % 344.14% 367.57% 387.61% 167.79% 157.43% 122.52% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 638.40 635.88 600.43 455.01 445.71 422.26 406.94 34.98%
  QoQ % 0.40% 5.90% 31.96% 2.09% 5.55% 3.76% -
  Horiz. % 156.88% 156.26% 147.55% 111.81% 109.53% 103.76% 100.00%
EPS 62.21 65.04 66.00 27.49 25.23 19.26 15.48 152.56%
  QoQ % -4.35% -1.45% 140.09% 8.96% 31.00% 24.42% -
  Horiz. % 401.87% 420.16% 426.36% 177.58% 162.98% 124.42% 100.00%
DPS 6.67 0.00 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.17% 0.00% 0.00% 100.00% - - -
NAPS 4.0800 3.9900 3.8300 3.6900 3.6100 3.5400 3.4900 10.96%
  QoQ % 2.26% 4.18% 3.79% 2.22% 1.98% 1.43% -
  Horiz. % 116.91% 114.33% 109.74% 105.73% 103.44% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 394.78 393.28 372.32 281.83 276.02 261.45 251.79 34.92%
  QoQ % 0.38% 5.63% 32.11% 2.10% 5.57% 3.84% -
  Horiz. % 156.79% 156.19% 147.87% 111.93% 109.62% 103.84% 100.00%
EPS 38.55 40.28 40.87 17.02 15.62 11.93 9.58 152.78%
  QoQ % -4.29% -1.44% 140.13% 8.96% 30.93% 24.53% -
  Horiz. % 402.40% 420.46% 426.62% 177.66% 163.05% 124.53% 100.00%
DPS 4.12 0.00 0.00 3.72 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.75% 0.00% 0.00% 100.00% - - -
NAPS 2.5230 2.4678 2.3749 2.2855 2.2356 2.1919 2.1594 10.92%
  QoQ % 2.24% 3.91% 3.91% 2.23% 1.99% 1.51% -
  Horiz. % 116.84% 114.28% 109.98% 105.84% 103.53% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.4400 2.2300 2.0900 1.9900 1.7800 1.7700 1.7300 -
P/RPS 0.38 0.35 0.35 0.44 0.40 0.42 0.43 -7.90%
  QoQ % 8.57% 0.00% -20.45% 10.00% -4.76% -2.33% -
  Horiz. % 88.37% 81.40% 81.40% 102.33% 93.02% 97.67% 100.00%
P/EPS 3.91 3.42 3.17 7.24 7.06 9.19 11.18 -50.33%
  QoQ % 14.33% 7.89% -56.22% 2.55% -23.18% -17.80% -
  Horiz. % 34.97% 30.59% 28.35% 64.76% 63.15% 82.20% 100.00%
EY 25.55 29.20 31.53 13.81 14.17 10.88 8.95 101.11%
  QoQ % -12.50% -7.39% 128.31% -2.54% 30.24% 21.56% -
  Horiz. % 285.47% 326.26% 352.29% 154.30% 158.32% 121.56% 100.00%
DY 2.73 0.00 0.00 3.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.40% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.56 0.55 0.54 0.49 0.50 0.50 12.91%
  QoQ % 7.14% 1.82% 1.85% 10.20% -2.00% 0.00% -
  Horiz. % 120.00% 112.00% 110.00% 108.00% 98.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 -
Price 2.3200 2.4300 2.0800 2.0400 1.8500 1.8200 1.7400 -
P/RPS 0.36 0.38 0.35 0.45 0.42 0.43 0.43 -11.16%
  QoQ % -5.26% 8.57% -22.22% 7.14% -2.33% 0.00% -
  Horiz. % 83.72% 88.37% 81.40% 104.65% 97.67% 100.00% 100.00%
P/EPS 3.72 3.73 3.16 7.42 7.33 9.45 11.24 -52.12%
  QoQ % -0.27% 18.04% -57.41% 1.23% -22.43% -15.93% -
  Horiz. % 33.10% 33.19% 28.11% 66.01% 65.21% 84.07% 100.00%
EY 26.87 26.80 31.69 13.47 13.64 10.58 8.90 108.75%
  QoQ % 0.26% -15.43% 135.26% -1.25% 28.92% 18.88% -
  Horiz. % 301.91% 301.12% 356.07% 151.35% 153.26% 118.88% 100.00%
DY 2.87 0.00 0.00 2.94 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.62% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.61 0.54 0.55 0.51 0.51 0.50 9.12%
  QoQ % -6.56% 12.96% -1.82% 7.84% 0.00% 2.00% -
  Horiz. % 114.00% 122.00% 108.00% 110.00% 102.00% 102.00% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers