Highlights

[MBMR] QoQ Cumulative 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 -     45.27%    YoY -     -43.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,157,355 768,651 363,835 1,101,638 809,182 510,982 246,055 180.47%
  QoQ % 50.57% 111.26% -66.97% 36.14% 58.36% 107.67% -
  Horiz. % 470.36% 312.39% 147.87% 447.72% 328.86% 207.67% 100.00%
PBT 139,371 97,047 45,201 85,254 59,512 30,612 11,702 420.74%
  QoQ % 43.61% 114.70% -46.98% 43.26% 94.41% 161.60% -
  Horiz. % 1,191.00% 829.32% 386.27% 728.54% 508.56% 261.60% 100.00%
Tax -11,702 -8,299 146 -8,543 -5,964 -3,204 -938 437.08%
  QoQ % -41.00% -5,784.25% 101.71% -43.24% -86.14% -241.58% -
  Horiz. % 1,247.55% 884.75% -15.57% 910.77% 635.82% 341.58% 100.00%
NP 127,669 88,748 45,347 76,711 53,548 27,408 10,764 419.30%
  QoQ % 43.86% 95.71% -40.89% 43.26% 95.37% 154.63% -
  Horiz. % 1,186.07% 824.49% 421.28% 712.66% 497.47% 254.63% 100.00%
NP to SH 113,016 78,716 39,937 66,532 45,799 23,307 9,360 425.51%
  QoQ % 43.57% 97.10% -39.97% 45.27% 96.50% 149.01% -
  Horiz. % 1,207.44% 840.98% 426.68% 710.81% 489.31% 249.01% 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 1,029,686 679,903 318,488 1,024,927 755,634 483,574 235,291 167.31%
  QoQ % 51.45% 113.48% -68.93% 35.64% 56.26% 105.52% -
  Horiz. % 437.62% 288.96% 135.36% 435.60% 321.15% 205.52% 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 12,086 - - 14,526 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.20% 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 11.46 % 8.16 % 4.30 % 7.45 % 5.24 % 2.72 % 1.11 % 373.47%
  QoQ % 40.44% 89.77% -42.28% 42.18% 92.65% 145.05% -
  Horiz. % 1,032.43% 735.14% 387.39% 671.17% 472.07% 245.05% 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 478.80 317.94 150.11 455.01 334.28 211.13 101.73 180.58%
  QoQ % 50.59% 111.80% -67.01% 36.12% 58.33% 107.54% -
  Horiz. % 470.66% 312.53% 147.56% 447.27% 328.60% 207.54% 100.00%
EPS 46.66 32.52 16.50 27.49 18.92 9.63 3.87 425.01%
  QoQ % 43.48% 97.09% -39.98% 45.30% 96.47% 148.84% -
  Horiz. % 1,205.68% 840.31% 426.36% 710.34% 488.89% 248.84% 100.00%
DPS 5.00 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. % 83.33% 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 296.08 196.64 93.08 281.83 207.01 130.72 62.95 180.46%
  QoQ % 50.57% 111.26% -66.97% 36.14% 58.36% 107.66% -
  Horiz. % 470.34% 312.37% 147.86% 447.70% 328.85% 207.66% 100.00%
EPS 28.91 20.14 10.22 17.02 11.72 5.96 2.39 426.15%
  QoQ % 43.55% 97.06% -39.95% 45.22% 96.64% 149.37% -
  Horiz. % 1,209.62% 842.68% 427.62% 712.13% 490.38% 249.37% 100.00%
DPS 3.09 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. % 83.06% 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 0.51 0.70 1.39 0.44 0.53 0.84 1.70 -55.15%
  QoQ % -27.14% -49.64% 215.91% -16.98% -36.90% -50.59% -
  Horiz. % 30.00% 41.18% 81.76% 25.88% 31.18% 49.41% 100.00%
P/EPS 5.22 6.85 12.68 7.24 9.41 18.38 44.70 -76.08%
  QoQ % -23.80% -45.98% 75.14% -23.06% -48.80% -58.88% -
  Horiz. % 11.68% 15.32% 28.37% 16.20% 21.05% 41.12% 100.00%
EY 19.16 14.60 7.88 13.81 10.63 5.44 2.24 317.70%
  QoQ % 31.23% 85.28% -42.94% 29.92% 95.40% 142.86% -
  Horiz. % 855.36% 651.79% 351.79% 616.52% 474.55% 242.86% 100.00%
DY 2.05 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. % 67.88% 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 0.48 0.76 1.39 0.45 0.55 0.86 1.71 -57.10%
  QoQ % -36.84% -45.32% 208.89% -18.18% -36.05% -49.71% -
  Horiz. % 28.07% 44.44% 81.29% 26.32% 32.16% 50.29% 100.00%
P/EPS 4.96 7.46 12.62 7.42 9.78 18.90 44.96 -76.97%
  QoQ % -33.51% -40.89% 70.08% -24.13% -48.25% -57.96% -
  Horiz. % 11.03% 16.59% 28.07% 16.50% 21.75% 42.04% 100.00%
EY 20.15 13.40 7.92 13.47 10.23 5.29 2.22 334.54%
  QoQ % 50.37% 69.19% -41.20% 31.67% 93.38% 138.29% -
  Horiz. % 907.66% 603.60% 356.76% 606.76% 460.81% 238.29% 100.00%
DY 2.16 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. % 73.47% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers