Highlights

[MBMR] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     59.35%    YoY -     -16.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,157,948 543,661 1,705,573 1,213,311 791,830 409,813 1,528,494 -16.91%
  QoQ % 112.99% -68.12% 40.57% 53.23% 93.22% -73.19% -
  Horiz. % 75.76% 35.57% 111.59% 79.38% 51.80% 26.81% 100.00%
PBT 100,005 56,192 150,591 119,038 75,416 46,379 172,402 -30.47%
  QoQ % 77.97% -62.69% 26.51% 57.84% 62.61% -73.10% -
  Horiz. % 58.01% 32.59% 87.35% 69.05% 43.74% 26.90% 100.00%
Tax -8,241 -4,428 -12,520 -11,204 -6,951 -3,437 -9,907 -11.56%
  QoQ % -86.11% 64.63% -11.75% -61.19% -102.24% 65.31% -
  Horiz. % 83.18% 44.70% 126.38% 113.09% 70.16% 34.69% 100.00%
NP 91,764 51,764 138,071 107,834 68,465 42,942 162,495 -31.70%
  QoQ % 77.27% -62.51% 28.04% 57.50% 59.44% -73.57% -
  Horiz. % 56.47% 31.86% 84.97% 66.36% 42.13% 26.43% 100.00%
NP to SH 70,472 41,021 121,237 94,831 59,511 38,155 142,136 -37.38%
  QoQ % 71.79% -66.16% 27.85% 59.35% 55.97% -73.16% -
  Horiz. % 49.58% 28.86% 85.30% 66.72% 41.87% 26.84% 100.00%
Tax Rate 8.24 % 7.88 % 8.31 % 9.41 % 9.22 % 7.41 % 5.75 % 27.14%
  QoQ % 4.57% -5.17% -11.69% 2.06% 24.43% 28.87% -
  Horiz. % 143.30% 137.04% 144.52% 163.65% 160.35% 128.87% 100.00%
Total Cost 1,066,184 491,897 1,567,502 1,105,477 723,365 366,871 1,365,999 -15.24%
  QoQ % 116.75% -68.62% 41.79% 52.82% 97.17% -73.14% -
  Horiz. % 78.05% 36.01% 114.75% 80.93% 52.96% 26.86% 100.00%
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
  QoQ % -24.49% 21.41% -12.36% 1.83% 2.79% 1.16% -
  Horiz. % 85.08% 112.67% 92.81% 105.89% 103.99% 101.16% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,897 - 14,572 14,566 - - 24,238 -52.68%
  QoQ % 0.00% 0.00% 0.04% 0.00% 0.00% 0.00% -
  Horiz. % 32.58% 0.00% 60.12% 60.10% 0.00% 0.00% 100.00%
Div Payout % 11.21 % - % 12.02 % 15.36 % - % - % 17.05 % -24.41%
  QoQ % 0.00% 0.00% -21.74% 0.00% 0.00% 0.00% -
  Horiz. % 65.75% 0.00% 70.50% 90.09% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
  QoQ % -24.49% 21.41% -12.36% 1.83% 2.79% 1.16% -
  Horiz. % 85.08% 112.67% 92.81% 105.89% 103.99% 101.16% 100.00%
NOSH 263,249 243,015 242,871 242,782 242,802 241,182 242,382 5.67%
  QoQ % 8.33% 0.06% 0.04% -0.01% 0.67% -0.50% -
  Horiz. % 108.61% 100.26% 100.20% 100.17% 100.17% 99.50% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.92 % 9.52 % 8.10 % 8.89 % 8.65 % 10.48 % 10.63 % -17.83%
  QoQ % -16.81% 17.53% -8.89% 2.77% -17.46% -1.41% -
  Horiz. % 74.51% 89.56% 76.20% 83.63% 81.37% 98.59% 100.00%
ROE 8.14 % 3.58 % 12.83 % 8.80 % 5.62 % 3.70 % 13.96 % -30.23%
  QoQ % 127.37% -72.10% 45.80% 56.58% 51.89% -73.50% -
  Horiz. % 58.31% 25.64% 91.91% 63.04% 40.26% 26.50% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 439.87 223.71 702.25 499.75 326.12 169.92 630.61 -21.37%
  QoQ % 96.63% -68.14% 40.52% 53.24% 91.93% -73.05% -
  Horiz. % 69.75% 35.48% 111.36% 79.25% 51.72% 26.95% 100.00%
EPS 26.77 16.88 42.60 39.06 24.51 15.82 58.64 -40.74%
  QoQ % 58.59% -60.38% 9.06% 59.36% 54.93% -73.02% -
  Horiz. % 45.65% 28.79% 72.65% 66.61% 41.80% 26.98% 100.00%
DPS 3.00 0.00 6.00 6.00 0.00 0.00 10.00 -55.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 0.00% 60.00% 60.00% 0.00% 0.00% 100.00%
NAPS 3.2900 4.7200 3.8900 4.4400 4.3600 4.2700 4.2000 -15.04%
  QoQ % -30.30% 21.34% -12.39% 1.83% 2.11% 1.67% -
  Horiz. % 78.33% 112.38% 92.62% 105.71% 103.81% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 296.24 139.08 436.33 310.40 202.57 104.84 391.03 -16.91%
  QoQ % 113.00% -68.13% 40.57% 53.23% 93.22% -73.19% -
  Horiz. % 75.76% 35.57% 111.58% 79.38% 51.80% 26.81% 100.00%
EPS 18.03 10.49 31.02 24.26 15.22 9.76 36.36 -37.38%
  QoQ % 71.88% -66.18% 27.86% 59.40% 55.94% -73.16% -
  Horiz. % 49.59% 28.85% 85.31% 66.72% 41.86% 26.84% 100.00%
DPS 2.02 0.00 3.73 3.73 0.00 0.00 6.20 -52.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.58% 0.00% 60.16% 60.16% 0.00% 0.00% 100.00%
NAPS 2.2157 2.9344 2.4170 2.7577 2.7082 2.6346 2.6043 -10.22%
  QoQ % -24.49% 21.41% -12.35% 1.83% 2.79% 1.16% -
  Horiz. % 85.08% 112.68% 92.81% 105.89% 103.99% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.9900 3.5400 2.4500 2.2900 2.4800 2.3200 2.5700 -
P/RPS 0.68 1.58 0.35 0.46 0.76 1.37 0.41 40.16%
  QoQ % -56.96% 351.43% -23.91% -39.47% -44.53% 234.15% -
  Horiz. % 165.85% 385.37% 85.37% 112.20% 185.37% 334.15% 100.00%
P/EPS 11.17 20.97 4.91 5.86 10.12 14.66 4.38 86.77%
  QoQ % -46.73% 327.09% -16.21% -42.09% -30.97% 234.70% -
  Horiz. % 255.02% 478.77% 112.10% 133.79% 231.05% 334.70% 100.00%
EY 8.95 4.77 20.37 17.06 9.88 6.82 22.82 -46.45%
  QoQ % 87.63% -76.58% 19.40% 72.67% 44.87% -70.11% -
  Horiz. % 39.22% 20.90% 89.26% 74.76% 43.30% 29.89% 100.00%
DY 1.00 0.00 2.45 2.62 0.00 0.00 3.89 -59.60%
  QoQ % 0.00% 0.00% -6.49% 0.00% 0.00% 0.00% -
  Horiz. % 25.71% 0.00% 62.98% 67.35% 0.00% 0.00% 100.00%
P/NAPS 0.91 0.75 0.63 0.52 0.57 0.54 0.61 30.59%
  QoQ % 21.33% 19.05% 21.15% -8.77% 5.56% -11.48% -
  Horiz. % 149.18% 122.95% 103.28% 85.25% 93.44% 88.52% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 24/05/11 17/02/11 -
Price 3.9200 2.8300 3.5500 2.4000 2.2800 2.2800 2.4800 -
P/RPS 0.89 1.27 0.51 0.48 0.70 1.34 0.39 73.42%
  QoQ % -29.92% 149.02% 6.25% -31.43% -47.76% 243.59% -
  Horiz. % 228.21% 325.64% 130.77% 123.08% 179.49% 343.59% 100.00%
P/EPS 14.64 16.77 7.11 6.14 9.30 14.41 4.23 128.98%
  QoQ % -12.70% 135.86% 15.80% -33.98% -35.46% 240.66% -
  Horiz. % 346.10% 396.45% 168.09% 145.15% 219.86% 340.66% 100.00%
EY 6.83 5.96 14.06 16.28 10.75 6.94 23.65 -56.34%
  QoQ % 14.60% -57.61% -13.64% 51.44% 54.90% -70.66% -
  Horiz. % 28.88% 25.20% 59.45% 68.84% 45.45% 29.34% 100.00%
DY 0.77 0.00 1.69 2.50 0.00 0.00 4.03 -66.86%
  QoQ % 0.00% 0.00% -32.40% 0.00% 0.00% 0.00% -
  Horiz. % 19.11% 0.00% 41.94% 62.03% 0.00% 0.00% 100.00%
P/NAPS 1.19 0.60 0.91 0.54 0.52 0.53 0.59 59.70%
  QoQ % 98.33% -34.07% 68.52% 3.85% -1.89% -10.17% -
  Horiz. % 201.69% 101.69% 154.24% 91.53% 88.14% 89.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS