Highlights

[MBMR] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     28.79%    YoY -     12.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,732,864 1,183,525 609,921 2,267,658 1,742,899 1,157,948 543,661 116.43%
  QoQ % 46.42% 94.05% -73.10% 30.11% 50.52% 112.99% -
  Horiz. % 318.74% 217.70% 112.19% 417.11% 320.59% 212.99% 100.00%
PBT 149,200 99,279 46,763 197,318 150,412 100,005 56,192 91.63%
  QoQ % 50.28% 112.30% -76.30% 31.19% 50.40% 77.97% -
  Horiz. % 265.52% 176.68% 83.22% 351.15% 267.68% 177.97% 100.00%
Tax -14,370 -10,174 -5,085 -21,898 -13,165 -8,241 -4,428 119.04%
  QoQ % -41.24% -100.08% 76.78% -66.33% -59.75% -86.11% -
  Horiz. % 324.53% 229.77% 114.84% 494.53% 297.31% 186.11% 100.00%
NP 134,830 89,105 41,678 175,420 137,247 91,764 51,764 89.20%
  QoQ % 51.32% 113.79% -76.24% 27.81% 49.57% 77.27% -
  Horiz. % 260.47% 172.14% 80.52% 338.88% 265.14% 177.27% 100.00%
NP to SH 105,031 69,907 32,751 136,442 105,940 70,472 41,021 87.05%
  QoQ % 50.24% 113.45% -76.00% 28.79% 50.33% 71.79% -
  Horiz. % 256.04% 170.42% 79.84% 332.61% 258.26% 171.79% 100.00%
Tax Rate 9.63 % 10.25 % 10.87 % 11.10 % 8.75 % 8.24 % 7.88 % 14.29%
  QoQ % -6.05% -5.70% -2.07% 26.86% 6.19% 4.57% -
  Horiz. % 122.21% 130.08% 137.94% 140.86% 111.04% 104.57% 100.00%
Total Cost 1,598,034 1,094,420 568,243 2,092,238 1,605,652 1,066,184 491,897 119.19%
  QoQ % 46.02% 92.60% -72.84% 30.30% 50.60% 116.75% -
  Horiz. % 324.87% 222.49% 115.52% 425.34% 326.42% 216.75% 100.00%
Net Worth 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 1,147,032 14.74%
  QoQ % 1.65% 1.12% 22.14% 9.50% 18.43% -24.49% -
  Horiz. % 122.93% 120.94% 119.59% 97.91% 89.42% 75.51% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,717 11,722 - 29,469 9,185 7,897 - -
  QoQ % -0.04% 0.00% 0.00% 220.82% 16.31% 0.00% -
  Horiz. % 148.37% 148.44% 0.00% 373.15% 116.31% 100.00% -
Div Payout % 11.16 % 16.77 % - % 21.60 % 8.67 % 11.21 % - % -
  QoQ % -33.45% 0.00% 0.00% 149.13% -22.66% 0.00% -
  Horiz. % 99.55% 149.60% 0.00% 192.69% 77.34% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 1,147,032 14.74%
  QoQ % 1.65% 1.12% 22.14% 9.50% 18.43% -24.49% -
  Horiz. % 122.93% 120.94% 119.59% 97.91% 89.42% 75.51% 100.00%
NOSH 390,595 390,760 390,823 327,438 306,184 263,249 243,015 37.17%
  QoQ % -0.04% -0.02% 19.36% 6.94% 16.31% 8.33% -
  Horiz. % 160.73% 160.80% 160.82% 134.74% 125.99% 108.33% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.78 % 7.53 % 6.83 % 7.74 % 7.87 % 7.92 % 9.52 % -12.58%
  QoQ % 3.32% 10.25% -11.76% -1.65% -0.63% -16.81% -
  Horiz. % 81.72% 79.10% 71.74% 81.30% 82.67% 83.19% 100.00%
ROE 7.45 % 5.04 % 2.39 % 12.15 % 10.33 % 8.14 % 3.58 % 62.93%
  QoQ % 47.82% 110.88% -80.33% 17.62% 26.90% 127.37% -
  Horiz. % 208.10% 140.78% 66.76% 339.39% 288.55% 227.37% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 443.65 302.88 156.06 692.54 569.23 439.87 223.71 57.78%
  QoQ % 46.48% 94.08% -77.47% 21.66% 29.41% 96.63% -
  Horiz. % 198.31% 135.39% 69.76% 309.57% 254.45% 196.63% 100.00%
EPS 26.88 17.89 8.38 38.34 34.60 26.77 16.88 36.33%
  QoQ % 50.25% 113.48% -78.14% 10.81% 29.25% 58.59% -
  Horiz. % 159.24% 105.98% 49.64% 227.13% 204.98% 158.59% 100.00%
DPS 3.00 3.00 0.00 9.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 300.00% 100.00% 100.00% -
NAPS 3.6100 3.5500 3.5100 3.4300 3.3500 3.2900 4.7200 -16.35%
  QoQ % 1.69% 1.14% 2.33% 2.39% 1.82% -30.30% -
  Horiz. % 76.48% 75.21% 74.36% 72.67% 70.97% 69.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 443.32 302.78 156.03 580.13 445.88 296.24 139.08 116.44%
  QoQ % 46.42% 94.05% -73.10% 30.11% 50.51% 113.00% -
  Horiz. % 318.75% 217.70% 112.19% 417.12% 320.59% 213.00% 100.00%
EPS 26.87 17.88 8.38 34.91 27.10 18.03 10.49 87.10%
  QoQ % 50.28% 113.37% -76.00% 28.82% 50.31% 71.88% -
  Horiz. % 256.15% 170.45% 79.89% 332.79% 258.34% 171.88% 100.00%
DPS 3.00 3.00 0.00 7.54 2.35 2.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 220.85% 16.34% 0.00% -
  Horiz. % 148.51% 148.51% 0.00% 373.27% 116.34% 100.00% -
NAPS 3.6073 3.5488 3.5094 2.8732 2.6241 2.2157 2.9344 14.74%
  QoQ % 1.65% 1.12% 22.14% 9.49% 18.43% -24.49% -
  Horiz. % 122.93% 120.94% 119.60% 97.91% 89.43% 75.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.6000 3.8300 3.4700 3.2100 3.3600 2.9900 3.5400 -
P/RPS 0.81 1.26 2.22 0.46 0.59 0.68 1.58 -35.92%
  QoQ % -35.71% -43.24% 382.61% -22.03% -13.24% -56.96% -
  Horiz. % 51.27% 79.75% 140.51% 29.11% 37.34% 43.04% 100.00%
P/EPS 13.39 21.41 41.41 7.70 9.71 11.17 20.97 -25.83%
  QoQ % -37.46% -48.30% 437.79% -20.70% -13.07% -46.73% -
  Horiz. % 63.85% 102.10% 197.47% 36.72% 46.30% 53.27% 100.00%
EY 7.47 4.67 2.41 12.98 10.30 8.95 4.77 34.82%
  QoQ % 59.96% 93.78% -81.43% 26.02% 15.08% 87.63% -
  Horiz. % 156.60% 97.90% 50.52% 272.12% 215.93% 187.63% 100.00%
DY 0.83 0.78 0.00 2.80 0.89 1.00 0.00 -
  QoQ % 6.41% 0.00% 0.00% 214.61% -11.00% 0.00% -
  Horiz. % 83.00% 78.00% 0.00% 280.00% 89.00% 100.00% -
P/NAPS 1.00 1.08 0.99 0.94 1.00 0.91 0.75 21.12%
  QoQ % -7.41% 9.09% 5.32% -6.00% 9.89% 21.33% -
  Horiz. % 133.33% 144.00% 132.00% 125.33% 133.33% 121.33% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 -
Price 3.5800 3.6700 4.0600 3.3100 3.3800 3.9200 2.8300 -
P/RPS 0.81 1.21 2.60 0.48 0.59 0.89 1.27 -25.88%
  QoQ % -33.06% -53.46% 441.67% -18.64% -33.71% -29.92% -
  Horiz. % 63.78% 95.28% 204.72% 37.80% 46.46% 70.08% 100.00%
P/EPS 13.31 20.51 48.45 7.94 9.77 14.64 16.77 -14.27%
  QoQ % -35.10% -57.67% 510.20% -18.73% -33.27% -12.70% -
  Horiz. % 79.37% 122.30% 288.91% 47.35% 58.26% 87.30% 100.00%
EY 7.51 4.87 2.06 12.59 10.24 6.83 5.96 16.65%
  QoQ % 54.21% 136.41% -83.64% 22.95% 49.93% 14.60% -
  Horiz. % 126.01% 81.71% 34.56% 211.24% 171.81% 114.60% 100.00%
DY 0.84 0.82 0.00 2.72 0.89 0.77 0.00 -
  QoQ % 2.44% 0.00% 0.00% 205.62% 15.58% 0.00% -
  Horiz. % 109.09% 106.49% 0.00% 353.25% 115.58% 100.00% -
P/NAPS 0.99 1.03 1.16 0.97 1.01 1.19 0.60 39.59%
  QoQ % -3.88% -11.21% 19.59% -3.96% -15.13% 98.33% -
  Horiz. % 165.00% 171.67% 193.33% 161.67% 168.33% 198.33% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers