Highlights

[MBMR] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     43.57%    YoY -     146.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 791,830 409,813 1,528,494 1,157,355 768,651 363,835 1,101,638 -19.81%
  QoQ % 93.22% -73.19% 32.07% 50.57% 111.26% -66.97% -
  Horiz. % 71.88% 37.20% 138.75% 105.06% 69.77% 33.03% 100.00%
PBT 75,416 46,379 172,402 139,371 97,047 45,201 85,254 -7.87%
  QoQ % 62.61% -73.10% 23.70% 43.61% 114.70% -46.98% -
  Horiz. % 88.46% 54.40% 202.22% 163.48% 113.83% 53.02% 100.00%
Tax -6,951 -3,437 -9,907 -11,702 -8,299 146 -8,543 -12.88%
  QoQ % -102.24% 65.31% 15.34% -41.00% -5,784.25% 101.71% -
  Horiz. % 81.36% 40.23% 115.97% 136.98% 97.14% -1.71% 100.00%
NP 68,465 42,942 162,495 127,669 88,748 45,347 76,711 -7.32%
  QoQ % 59.44% -73.57% 27.28% 43.86% 95.71% -40.89% -
  Horiz. % 89.25% 55.98% 211.83% 166.43% 115.69% 59.11% 100.00%
NP to SH 59,511 38,155 142,136 113,016 78,716 39,937 66,532 -7.18%
  QoQ % 55.97% -73.16% 25.77% 43.57% 97.10% -39.97% -
  Horiz. % 89.45% 57.35% 213.64% 169.87% 118.31% 60.03% 100.00%
Tax Rate 9.22 % 7.41 % 5.75 % 8.40 % 8.55 % -0.32 % 10.02 % -5.41%
  QoQ % 24.43% 28.87% -31.55% -1.75% 2,771.88% -103.19% -
  Horiz. % 92.02% 73.95% 57.39% 83.83% 85.33% -3.19% 100.00%
Total Cost 723,365 366,871 1,365,999 1,029,686 679,903 318,488 1,024,927 -20.78%
  QoQ % 97.17% -73.14% 32.66% 51.45% 113.48% -68.93% -
  Horiz. % 70.58% 35.79% 133.28% 100.46% 66.34% 31.07% 100.00%
Net Worth 1,058,620 1,029,847 1,018,004 986,221 964,620 928,322 893,393 12.01%
  QoQ % 2.79% 1.16% 3.22% 2.24% 3.91% 3.91% -
  Horiz. % 118.49% 115.27% 113.95% 110.39% 107.97% 103.91% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 24,238 12,086 - - 14,526 -
  QoQ % 0.00% 0.00% 100.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.85% 83.20% 0.00% 0.00% 100.00%
Div Payout % - % - % 17.05 % 10.69 % - % - % 21.83 % -
  QoQ % 0.00% 0.00% 59.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.10% 48.97% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,058,620 1,029,847 1,018,004 986,221 964,620 928,322 893,393 12.01%
  QoQ % 2.79% 1.16% 3.22% 2.24% 3.91% 3.91% -
  Horiz. % 118.49% 115.27% 113.95% 110.39% 107.97% 103.91% 100.00%
NOSH 242,802 241,182 242,382 241,720 241,759 242,381 242,111 0.19%
  QoQ % 0.67% -0.50% 0.27% -0.02% -0.26% 0.11% -
  Horiz. % 100.29% 99.62% 100.11% 99.84% 99.85% 100.11% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.65 % 10.48 % 10.63 % 11.03 % 11.55 % 12.46 % 6.96 % 15.64%
  QoQ % -17.46% -1.41% -3.63% -4.50% -7.30% 79.02% -
  Horiz. % 124.28% 150.57% 152.73% 158.48% 165.95% 179.02% 100.00%
ROE 5.62 % 3.70 % 13.96 % 11.46 % 8.16 % 4.30 % 7.45 % -17.17%
  QoQ % 51.89% -73.50% 21.82% 40.44% 89.77% -42.28% -
  Horiz. % 75.44% 49.66% 187.38% 153.83% 109.53% 57.72% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 326.12 169.92 630.61 478.80 317.94 150.11 455.01 -19.96%
  QoQ % 91.93% -73.05% 31.71% 50.59% 111.80% -67.01% -
  Horiz. % 71.67% 37.34% 138.59% 105.23% 69.88% 32.99% 100.00%
EPS 24.51 15.82 58.64 46.66 32.52 16.50 27.49 -7.38%
  QoQ % 54.93% -73.02% 25.68% 43.48% 97.09% -39.98% -
  Horiz. % 89.16% 57.55% 213.31% 169.73% 118.30% 60.02% 100.00%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.67% 83.33% 0.00% 0.00% 100.00%
NAPS 4.3600 4.2700 4.2000 4.0800 3.9900 3.8300 3.6900 11.80%
  QoQ % 2.11% 1.67% 2.94% 2.26% 4.18% 3.79% -
  Horiz. % 118.16% 115.72% 113.82% 110.57% 108.13% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 202.57 104.84 391.03 296.08 196.64 93.08 281.83 -19.81%
  QoQ % 93.22% -73.19% 32.07% 50.57% 111.26% -66.97% -
  Horiz. % 71.88% 37.20% 138.75% 105.06% 69.77% 33.03% 100.00%
EPS 15.22 9.76 36.36 28.91 20.14 10.22 17.02 -7.20%
  QoQ % 55.94% -73.16% 25.77% 43.55% 97.06% -39.95% -
  Horiz. % 89.42% 57.34% 213.63% 169.86% 118.33% 60.05% 100.00%
DPS 0.00 0.00 6.20 3.09 0.00 0.00 3.72 -
  QoQ % 0.00% 0.00% 100.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.67% 83.06% 0.00% 0.00% 100.00%
NAPS 2.7082 2.6346 2.6043 2.5230 2.4678 2.3749 2.2855 12.01%
  QoQ % 2.79% 1.16% 3.22% 2.24% 3.91% 3.91% -
  Horiz. % 118.49% 115.27% 113.95% 110.39% 107.98% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.4800 2.3200 2.5700 2.4400 2.2300 2.0900 1.9900 -
P/RPS 0.76 1.37 0.41 0.51 0.70 1.39 0.44 44.10%
  QoQ % -44.53% 234.15% -19.61% -27.14% -49.64% 215.91% -
  Horiz. % 172.73% 311.36% 93.18% 115.91% 159.09% 315.91% 100.00%
P/EPS 10.12 14.66 4.38 5.22 6.85 12.68 7.24 25.09%
  QoQ % -30.97% 234.70% -16.09% -23.80% -45.98% 75.14% -
  Horiz. % 139.78% 202.49% 60.50% 72.10% 94.61% 175.14% 100.00%
EY 9.88 6.82 22.82 19.16 14.60 7.88 13.81 -20.06%
  QoQ % 44.87% -70.11% 19.10% 31.23% 85.28% -42.94% -
  Horiz. % 71.54% 49.38% 165.24% 138.74% 105.72% 57.06% 100.00%
DY 0.00 0.00 3.89 2.05 0.00 0.00 3.02 -
  QoQ % 0.00% 0.00% 89.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.81% 67.88% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.54 0.61 0.60 0.56 0.55 0.54 3.68%
  QoQ % 5.56% -11.48% 1.67% 7.14% 1.82% 1.85% -
  Horiz. % 105.56% 100.00% 112.96% 111.11% 103.70% 101.85% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 -
Price 2.2800 2.2800 2.4800 2.3200 2.4300 2.0800 2.0400 -
P/RPS 0.70 1.34 0.39 0.48 0.76 1.39 0.45 34.36%
  QoQ % -47.76% 243.59% -18.75% -36.84% -45.32% 208.89% -
  Horiz. % 155.56% 297.78% 86.67% 106.67% 168.89% 308.89% 100.00%
P/EPS 9.30 14.41 4.23 4.96 7.46 12.62 7.42 16.30%
  QoQ % -35.46% 240.66% -14.72% -33.51% -40.89% 70.08% -
  Horiz. % 125.34% 194.20% 57.01% 66.85% 100.54% 170.08% 100.00%
EY 10.75 6.94 23.65 20.15 13.40 7.92 13.47 -14.00%
  QoQ % 54.90% -70.66% 17.37% 50.37% 69.19% -41.20% -
  Horiz. % 79.81% 51.52% 175.58% 149.59% 99.48% 58.80% 100.00%
DY 0.00 0.00 4.03 2.16 0.00 0.00 2.94 -
  QoQ % 0.00% 0.00% 86.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.07% 73.47% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.53 0.59 0.57 0.61 0.54 0.55 -3.68%
  QoQ % -1.89% -10.17% 3.51% -6.56% 12.96% -1.82% -
  Horiz. % 94.55% 96.36% 107.27% 103.64% 110.91% 98.18% 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.
 


 

64  51  273  1944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IKHMAS 0.13+0.005 
 GPACKET-WB 0.270.00 
 ARMADA 0.330.00 
 FGV 0.945+0.05 
 SCOMIES 0.125+0.01 
 MNC-PA 0.0350.00 
 PWORTH 0.0550.00 
 NETX 0.010.00 
 VSOLAR 0.090.00 
 L&G 0.1550.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers