Highlights

[MBMR] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     96.50%    YoY -     -54.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 768,651 363,835 1,101,638 809,182 510,982 246,055 1,203,044 -25.88%
  QoQ % 111.26% -66.97% 36.14% 58.36% 107.67% -79.55% -
  Horiz. % 63.89% 30.24% 91.57% 67.26% 42.47% 20.45% 100.00%
PBT 97,047 45,201 85,254 59,512 30,612 11,702 149,894 -25.22%
  QoQ % 114.70% -46.98% 43.26% 94.41% 161.60% -92.19% -
  Horiz. % 64.74% 30.16% 56.88% 39.70% 20.42% 7.81% 100.00%
Tax -8,299 146 -8,543 -5,964 -3,204 -938 -11,951 -21.63%
  QoQ % -5,784.25% 101.71% -43.24% -86.14% -241.58% 92.15% -
  Horiz. % 69.44% -1.22% 71.48% 49.90% 26.81% 7.85% 100.00%
NP 88,748 45,347 76,711 53,548 27,408 10,764 137,943 -25.53%
  QoQ % 95.71% -40.89% 43.26% 95.37% 154.63% -92.20% -
  Horiz. % 64.34% 32.87% 55.61% 38.82% 19.87% 7.80% 100.00%
NP to SH 78,716 39,937 66,532 45,799 23,307 9,360 117,144 -23.34%
  QoQ % 97.10% -39.97% 45.27% 96.50% 149.01% -92.01% -
  Horiz. % 67.20% 34.09% 56.80% 39.10% 19.90% 7.99% 100.00%
Tax Rate 8.55 % -0.32 % 10.02 % 10.02 % 10.47 % 8.02 % 7.97 % 4.81%
  QoQ % 2,771.88% -103.19% 0.00% -4.30% 30.55% 0.63% -
  Horiz. % 107.28% -4.02% 125.72% 125.72% 131.37% 100.63% 100.00%
Total Cost 679,903 318,488 1,024,927 755,634 483,574 235,291 1,065,101 -25.92%
  QoQ % 113.48% -68.93% 35.64% 56.26% 105.52% -77.91% -
  Horiz. % 63.83% 29.90% 96.23% 70.94% 45.40% 22.09% 100.00%
Net Worth 964,620 928,322 893,393 873,860 856,768 844,093 849,647 8.85%
  QoQ % 3.91% 3.91% 2.24% 1.99% 1.50% -0.65% -
  Horiz. % 113.53% 109.26% 105.15% 102.85% 100.84% 99.35% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 14,526 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 21.83 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 964,620 928,322 893,393 873,860 856,768 844,093 849,647 8.85%
  QoQ % 3.91% 3.91% 2.24% 1.99% 1.50% -0.65% -
  Horiz. % 113.53% 109.26% 105.15% 102.85% 100.84% 99.35% 100.00%
NOSH 241,759 242,381 242,111 242,066 242,024 241,860 242,064 -0.08%
  QoQ % -0.26% 0.11% 0.02% 0.02% 0.07% -0.08% -
  Horiz. % 99.87% 100.13% 100.02% 100.00% 99.98% 99.92% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.55 % 12.46 % 6.96 % 6.62 % 5.36 % 4.37 % 11.47 % 0.47%
  QoQ % -7.30% 79.02% 5.14% 23.51% 22.65% -61.90% -
  Horiz. % 100.70% 108.63% 60.68% 57.72% 46.73% 38.10% 100.00%
ROE 8.16 % 4.30 % 7.45 % 5.24 % 2.72 % 1.11 % 13.79 % -29.58%
  QoQ % 89.77% -42.28% 42.18% 92.65% 145.05% -91.95% -
  Horiz. % 59.17% 31.18% 54.02% 38.00% 19.72% 8.05% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 317.94 150.11 455.01 334.28 211.13 101.73 496.99 -25.82%
  QoQ % 111.80% -67.01% 36.12% 58.33% 107.54% -79.53% -
  Horiz. % 63.97% 30.20% 91.55% 67.26% 42.48% 20.47% 100.00%
EPS 32.52 16.50 27.49 18.92 9.63 3.87 48.39 -23.33%
  QoQ % 97.09% -39.98% 45.30% 96.47% 148.84% -92.00% -
  Horiz. % 67.20% 34.10% 56.81% 39.10% 19.90% 8.00% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.9900 3.8300 3.6900 3.6100 3.5400 3.4900 3.5100 8.95%
  QoQ % 4.18% 3.79% 2.22% 1.98% 1.43% -0.57% -
  Horiz. % 113.68% 109.12% 105.13% 102.85% 100.85% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 196.64 93.08 281.83 207.01 130.72 62.95 307.77 -25.88%
  QoQ % 111.26% -66.97% 36.14% 58.36% 107.66% -79.55% -
  Horiz. % 63.89% 30.24% 91.57% 67.26% 42.47% 20.45% 100.00%
EPS 20.14 10.22 17.02 11.72 5.96 2.39 29.97 -23.33%
  QoQ % 97.06% -39.95% 45.22% 96.64% 149.37% -92.03% -
  Horiz. % 67.20% 34.10% 56.79% 39.11% 19.89% 7.97% 100.00%
DPS 0.00 0.00 3.72 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.4678 2.3749 2.2855 2.2356 2.1919 2.1594 2.1736 8.86%
  QoQ % 3.91% 3.91% 2.23% 1.99% 1.51% -0.65% -
  Horiz. % 113.54% 109.26% 105.15% 102.85% 100.84% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.2300 2.0900 1.9900 1.7800 1.7700 1.7300 1.7500 -
P/RPS 0.70 1.39 0.44 0.53 0.84 1.70 0.35 58.94%
  QoQ % -49.64% 215.91% -16.98% -36.90% -50.59% 385.71% -
  Horiz. % 200.00% 397.14% 125.71% 151.43% 240.00% 485.71% 100.00%
P/EPS 6.85 12.68 7.24 9.41 18.38 44.70 3.62 53.17%
  QoQ % -45.98% 75.14% -23.06% -48.80% -58.88% 1,134.81% -
  Horiz. % 189.23% 350.28% 200.00% 259.94% 507.73% 1,234.81% 100.00%
EY 14.60 7.88 13.81 10.63 5.44 2.24 27.65 -34.75%
  QoQ % 85.28% -42.94% 29.92% 95.40% 142.86% -91.90% -
  Horiz. % 52.80% 28.50% 49.95% 38.44% 19.67% 8.10% 100.00%
DY 0.00 0.00 3.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.56 0.55 0.54 0.49 0.50 0.50 0.50 7.87%
  QoQ % 1.82% 1.85% 10.20% -2.00% 0.00% 0.00% -
  Horiz. % 112.00% 110.00% 108.00% 98.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 -
Price 2.4300 2.0800 2.0400 1.8500 1.8200 1.7400 1.8500 -
P/RPS 0.76 1.39 0.45 0.55 0.86 1.71 0.37 61.80%
  QoQ % -45.32% 208.89% -18.18% -36.05% -49.71% 362.16% -
  Horiz. % 205.41% 375.68% 121.62% 148.65% 232.43% 462.16% 100.00%
P/EPS 7.46 12.62 7.42 9.78 18.90 44.96 3.82 56.43%
  QoQ % -40.89% 70.08% -24.13% -48.25% -57.96% 1,076.96% -
  Horiz. % 195.29% 330.37% 194.24% 256.02% 494.76% 1,176.96% 100.00%
EY 13.40 7.92 13.47 10.23 5.29 2.22 26.16 -36.06%
  QoQ % 69.19% -41.20% 31.67% 93.38% 138.29% -91.51% -
  Horiz. % 51.22% 30.28% 51.49% 39.11% 20.22% 8.49% 100.00%
DY 0.00 0.00 2.94 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.61 0.54 0.55 0.51 0.51 0.50 0.53 9.85%
  QoQ % 12.96% -1.82% 7.84% 0.00% 2.00% -5.66% -
  Horiz. % 115.09% 101.89% 103.77% 96.23% 96.23% 94.34% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers