Highlights

[MBMR] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -3.99%    YoY -     -20.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,959,689 2,310,485 2,367,050 2,439,684 2,267,658 2,323,865 2,315,896 -10.51%
  QoQ % -15.18% -2.39% -2.98% 7.59% -2.42% 0.34% -
  Horiz. % 84.62% 99.77% 102.21% 105.35% 97.92% 100.34% 100.00%
PBT 155,323 198,933 198,558 187,052 197,318 200,549 200,010 -15.47%
  QoQ % -21.92% 0.19% 6.15% -5.20% -1.61% 0.27% -
  Horiz. % 77.66% 99.46% 99.27% 93.52% 98.65% 100.27% 100.00%
Tax -954 -19,160 -20,348 -20,340 -21,898 -17,553 -16,482 -84.96%
  QoQ % 95.02% 5.84% -0.04% 7.11% -24.75% -6.50% -
  Horiz. % 5.79% 116.25% 123.46% 123.41% 132.86% 106.50% 100.00%
NP 154,369 179,773 178,210 166,712 175,420 182,996 183,528 -10.87%
  QoQ % -14.13% 0.88% 6.90% -4.96% -4.14% -0.29% -
  Horiz. % 84.11% 97.95% 97.10% 90.84% 95.58% 99.71% 100.00%
NP to SH 138,480 140,041 139,814 131,004 136,442 141,253 140,944 -1.17%
  QoQ % -1.11% 0.16% 6.72% -3.99% -3.41% 0.22% -
  Horiz. % 98.25% 99.36% 99.20% 92.95% 96.81% 100.22% 100.00%
Tax Rate 0.61 % 9.63 % 10.25 % 10.87 % 11.10 % 8.75 % 8.24 % -82.29%
  QoQ % -93.67% -6.05% -5.70% -2.07% 26.86% 6.19% -
  Horiz. % 7.40% 116.87% 124.39% 131.92% 134.71% 106.19% 100.00%
Total Cost 1,805,320 2,130,712 2,188,840 2,272,972 2,092,238 2,140,869 2,132,368 -10.48%
  QoQ % -15.27% -2.66% -3.70% 8.64% -2.27% 0.40% -
  Horiz. % 84.66% 99.92% 102.65% 106.59% 98.12% 100.40% 100.00%
Net Worth 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 40.07%
  QoQ % 1.96% 1.65% 1.12% 22.14% 9.50% 18.43% -
  Horiz. % 166.00% 162.81% 160.17% 158.39% 129.68% 118.43% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,441 15,623 23,445 - 29,469 12,247 15,794 30.01%
  QoQ % 50.03% -33.36% 0.00% 0.00% 140.62% -22.46% -
  Horiz. % 148.41% 98.92% 148.44% 0.00% 186.57% 77.54% 100.00%
Div Payout % 16.93 % 11.16 % 16.77 % - % 21.60 % 8.67 % 11.21 % 31.54%
  QoQ % 51.70% -33.45% 0.00% 0.00% 149.13% -22.66% -
  Horiz. % 151.03% 99.55% 149.60% 0.00% 192.69% 77.34% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 40.07%
  QoQ % 1.96% 1.65% 1.12% 22.14% 9.50% 18.43% -
  Horiz. % 166.00% 162.81% 160.17% 158.39% 129.68% 118.43% 100.00%
NOSH 390,685 390,595 390,760 390,823 327,438 306,184 263,249 30.01%
  QoQ % 0.02% -0.04% -0.02% 19.36% 6.94% 16.31% -
  Horiz. % 148.41% 148.37% 148.44% 148.46% 124.38% 116.31% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.88 % 7.78 % 7.53 % 6.83 % 7.74 % 7.87 % 7.92 % -0.34%
  QoQ % 1.29% 3.32% 10.25% -11.76% -1.65% -0.63% -
  Horiz. % 99.49% 98.23% 95.08% 86.24% 97.73% 99.37% 100.00%
ROE 9.63 % 9.93 % 10.08 % 9.55 % 12.15 % 13.77 % 16.27 % -29.44%
  QoQ % -3.02% -1.49% 5.55% -21.40% -11.76% -15.37% -
  Horiz. % 59.19% 61.03% 61.95% 58.70% 74.68% 84.63% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 501.60 591.53 605.76 624.24 692.54 758.97 879.73 -31.17%
  QoQ % -15.20% -2.35% -2.96% -9.86% -8.75% -13.73% -
  Horiz. % 57.02% 67.24% 68.86% 70.96% 78.72% 86.27% 100.00%
EPS 35.45 35.84 35.78 33.52 38.34 46.13 53.54 -23.98%
  QoQ % -1.09% 0.17% 6.74% -12.57% -16.89% -13.84% -
  Horiz. % 66.21% 66.94% 66.83% 62.61% 71.61% 86.16% 100.00%
DPS 6.00 4.00 6.00 0.00 9.00 4.00 6.00 -
  QoQ % 50.00% -33.33% 0.00% 0.00% 125.00% -33.33% -
  Horiz. % 100.00% 66.67% 100.00% 0.00% 150.00% 66.67% 100.00%
NAPS 3.6800 3.6100 3.5500 3.5100 3.4300 3.3500 3.2900 7.73%
  QoQ % 1.94% 1.69% 1.14% 2.33% 2.39% 1.82% -
  Horiz. % 111.85% 109.73% 107.90% 106.69% 104.26% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 501.34 591.09 605.56 624.14 580.13 594.51 592.47 -10.51%
  QoQ % -15.18% -2.39% -2.98% 7.59% -2.42% 0.34% -
  Horiz. % 84.62% 99.77% 102.21% 105.35% 97.92% 100.34% 100.00%
EPS 35.43 35.83 35.77 33.51 34.91 36.14 36.06 -1.16%
  QoQ % -1.12% 0.17% 6.74% -4.01% -3.40% 0.22% -
  Horiz. % 98.25% 99.36% 99.20% 92.93% 96.81% 100.22% 100.00%
DPS 6.00 4.00 6.00 0.00 7.54 3.13 4.04 30.08%
  QoQ % 50.00% -33.33% 0.00% 0.00% 140.89% -22.52% -
  Horiz. % 148.51% 99.01% 148.51% 0.00% 186.63% 77.48% 100.00%
NAPS 3.6781 3.6073 3.5488 3.5094 2.8732 2.6241 2.2157 40.07%
  QoQ % 1.96% 1.65% 1.12% 22.14% 9.49% 18.43% -
  Horiz. % 166.00% 162.81% 160.17% 158.39% 129.67% 118.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.2100 3.6000 3.8300 3.4700 3.2100 3.3600 2.9900 -
P/RPS 0.64 0.61 0.63 0.56 0.46 0.44 0.34 52.28%
  QoQ % 4.92% -3.17% 12.50% 21.74% 4.55% 29.41% -
  Horiz. % 188.24% 179.41% 185.29% 164.71% 135.29% 129.41% 100.00%
P/EPS 9.06 10.04 10.70 10.35 7.70 7.28 5.58 38.02%
  QoQ % -9.76% -6.17% 3.38% 34.42% 5.77% 30.47% -
  Horiz. % 162.37% 179.93% 191.76% 185.48% 137.99% 130.47% 100.00%
EY 11.04 9.96 9.34 9.66 12.98 13.73 17.91 -27.51%
  QoQ % 10.84% 6.64% -3.31% -25.58% -5.46% -23.34% -
  Horiz. % 61.64% 55.61% 52.15% 53.94% 72.47% 76.66% 100.00%
DY 1.87 1.11 1.57 0.00 2.80 1.19 2.01 -4.69%
  QoQ % 68.47% -29.30% 0.00% 0.00% 135.29% -40.80% -
  Horiz. % 93.03% 55.22% 78.11% 0.00% 139.30% 59.20% 100.00%
P/NAPS 0.87 1.00 1.08 0.99 0.94 1.00 0.91 -2.94%
  QoQ % -13.00% -7.41% 9.09% 5.32% -6.00% 9.89% -
  Horiz. % 95.60% 109.89% 118.68% 108.79% 103.30% 109.89% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 -
Price 3.4500 3.5800 3.6700 4.0600 3.3100 3.3800 3.9200 -
P/RPS 0.69 0.61 0.61 0.65 0.48 0.45 0.45 32.87%
  QoQ % 13.11% 0.00% -6.15% 35.42% 6.67% 0.00% -
  Horiz. % 153.33% 135.56% 135.56% 144.44% 106.67% 100.00% 100.00%
P/EPS 9.73 9.99 10.26 12.11 7.94 7.33 7.32 20.83%
  QoQ % -2.60% -2.63% -15.28% 52.52% 8.32% 0.14% -
  Horiz. % 132.92% 136.48% 140.16% 165.44% 108.47% 100.14% 100.00%
EY 10.27 10.01 9.75 8.26 12.59 13.65 13.66 -17.27%
  QoQ % 2.60% 2.67% 18.04% -34.39% -7.77% -0.07% -
  Horiz. % 75.18% 73.28% 71.38% 60.47% 92.17% 99.93% 100.00%
DY 1.74 1.12 1.63 0.00 2.72 1.18 1.53 8.93%
  QoQ % 55.36% -31.29% 0.00% 0.00% 130.51% -22.88% -
  Horiz. % 113.73% 73.20% 106.54% 0.00% 177.78% 77.12% 100.00%
P/NAPS 0.94 0.99 1.03 1.16 0.97 1.01 1.19 -14.51%
  QoQ % -5.05% -3.88% -11.21% 19.59% -3.96% -15.13% -
  Horiz. % 78.99% 83.19% 86.55% 97.48% 81.51% 84.87% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS