Highlights

[MBMR] QoQ Quarter Result on 2009-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 06-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     49.01%    YoY -     -45.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 363,835 292,456 298,200 264,927 246,055 270,319 314,867 10.13%
  QoQ % 24.41% -1.93% 12.56% 7.67% -8.98% -14.15% -
  Horiz. % 115.55% 92.88% 94.71% 84.14% 78.15% 85.85% 100.00%
PBT 45,201 25,742 28,900 18,910 11,702 19,034 42,646 3.96%
  QoQ % 75.59% -10.93% 52.83% 61.60% -38.52% -55.37% -
  Horiz. % 105.99% 60.36% 67.77% 44.34% 27.44% 44.63% 100.00%
Tax 146 -2,579 -2,760 -2,266 -938 2,207 -5,083 -
  QoQ % 105.66% 6.56% -21.80% -141.58% -142.50% 143.42% -
  Horiz. % -2.87% 50.74% 54.30% 44.58% 18.45% -43.42% 100.00%
NP 45,347 23,163 26,140 16,644 10,764 21,241 37,563 13.39%
  QoQ % 95.77% -11.39% 57.05% 54.63% -49.32% -43.45% -
  Horiz. % 120.72% 61.66% 69.59% 44.31% 28.66% 56.55% 100.00%
NP to SH 39,937 20,733 22,492 13,947 9,360 16,488 32,152 15.57%
  QoQ % 92.63% -7.82% 61.27% 49.01% -43.23% -48.72% -
  Horiz. % 124.21% 64.48% 69.96% 43.38% 29.11% 51.28% 100.00%
Tax Rate -0.32 % 10.02 % 9.55 % 11.98 % 8.02 % -11.60 % 11.92 % -
  QoQ % -103.19% 4.92% -20.28% 49.38% 169.14% -197.32% -
  Horiz. % -2.68% 84.06% 80.12% 100.50% 67.28% -97.32% 100.00%
Total Cost 318,488 269,293 272,060 248,283 235,291 249,078 277,304 9.68%
  QoQ % 18.27% -1.02% 9.58% 5.52% -5.54% -10.18% -
  Horiz. % 114.85% 97.11% 98.11% 89.53% 84.85% 89.82% 100.00%
Net Worth 928,322 725,832 874,016 857,159 844,093 851,788 835,274 7.30%
  QoQ % 27.90% -16.95% 1.97% 1.55% -0.90% 1.98% -
  Horiz. % 111.14% 86.90% 104.64% 102.62% 101.06% 101.98% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,258 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 35.01 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 928,322 725,832 874,016 857,159 844,093 851,788 835,274 7.30%
  QoQ % 27.90% -16.95% 1.97% 1.55% -0.90% 1.98% -
  Horiz. % 111.14% 86.90% 104.64% 102.62% 101.06% 101.98% 100.00%
NOSH 242,381 241,944 242,109 242,135 241,860 241,985 242,108 0.08%
  QoQ % 0.18% -0.07% -0.01% 0.11% -0.05% -0.05% -
  Horiz. % 100.11% 99.93% 100.00% 100.01% 99.90% 99.95% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.46 % 7.92 % 8.77 % 6.28 % 4.37 % 7.86 % 11.93 % 2.94%
  QoQ % 57.32% -9.69% 39.65% 43.71% -44.40% -34.12% -
  Horiz. % 104.44% 66.39% 73.51% 52.64% 36.63% 65.88% 100.00%
ROE 4.30 % 2.86 % 2.57 % 1.63 % 1.11 % 1.94 % 3.85 % 7.66%
  QoQ % 50.35% 11.28% 57.67% 46.85% -42.78% -49.61% -
  Horiz. % 111.69% 74.29% 66.75% 42.34% 28.83% 50.39% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 150.11 120.88 123.17 109.41 101.73 111.71 130.05 10.05%
  QoQ % 24.18% -1.86% 12.58% 7.55% -8.93% -14.10% -
  Horiz. % 115.42% 92.95% 94.71% 84.13% 78.22% 85.90% 100.00%
EPS 16.50 8.57 9.29 5.76 3.87 6.81 13.28 15.59%
  QoQ % 92.53% -7.75% 61.28% 48.84% -43.17% -48.72% -
  Horiz. % 124.25% 64.53% 69.95% 43.37% 29.14% 51.28% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.8300 3.0000 3.6100 3.5400 3.4900 3.5200 3.4500 7.22%
  QoQ % 27.67% -16.90% 1.98% 1.43% -0.85% 2.03% -
  Horiz. % 111.01% 86.96% 104.64% 102.61% 101.16% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.08 74.82 76.29 67.78 62.95 69.16 80.55 10.13%
  QoQ % 24.41% -1.93% 12.56% 7.67% -8.98% -14.14% -
  Horiz. % 115.56% 92.89% 94.71% 84.15% 78.15% 85.86% 100.00%
EPS 10.22 5.30 5.75 3.57 2.39 4.22 8.23 15.55%
  QoQ % 92.83% -7.83% 61.06% 49.37% -43.36% -48.72% -
  Horiz. % 124.18% 64.40% 69.87% 43.38% 29.04% 51.28% 100.00%
DPS 0.00 1.86 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.3749 1.8569 2.2360 2.1929 2.1594 2.1791 2.1369 7.30%
  QoQ % 27.90% -16.95% 1.97% 1.55% -0.90% 1.97% -
  Horiz. % 111.14% 86.90% 104.64% 102.62% 101.05% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.0900 1.9900 1.7800 1.7700 1.7300 1.7500 1.6600 -
P/RPS 1.39 1.65 1.45 1.62 1.70 1.57 1.28 5.66%
  QoQ % -15.76% 13.79% -10.49% -4.71% 8.28% 22.66% -
  Horiz. % 108.59% 128.91% 113.28% 126.56% 132.81% 122.66% 100.00%
P/EPS 12.68 23.22 19.16 30.73 44.70 25.68 12.50 0.96%
  QoQ % -45.39% 21.19% -37.65% -31.25% 74.07% 105.44% -
  Horiz. % 101.44% 185.76% 153.28% 245.84% 357.60% 205.44% 100.00%
EY 7.88 4.31 5.22 3.25 2.24 3.89 8.00 -1.00%
  QoQ % 82.83% -17.43% 60.62% 45.09% -42.42% -51.37% -
  Horiz. % 98.50% 53.88% 65.25% 40.62% 28.00% 48.62% 100.00%
DY 0.00 1.51 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.55 0.66 0.49 0.50 0.50 0.50 0.48 9.51%
  QoQ % -16.67% 34.69% -2.00% 0.00% 0.00% 4.17% -
  Horiz. % 114.58% 137.50% 102.08% 104.17% 104.17% 104.17% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 -
Price 2.0800 2.0400 1.8500 1.8200 1.7400 1.8500 1.7900 -
P/RPS 1.39 1.69 1.50 1.66 1.71 1.66 1.38 0.48%
  QoQ % -17.75% 12.67% -9.64% -2.92% 3.01% 20.29% -
  Horiz. % 100.72% 122.46% 108.70% 120.29% 123.91% 120.29% 100.00%
P/EPS 12.62 23.81 19.91 31.60 44.96 27.15 13.48 -4.30%
  QoQ % -47.00% 19.59% -36.99% -29.72% 65.60% 101.41% -
  Horiz. % 93.62% 176.63% 147.70% 234.42% 333.53% 201.41% 100.00%
EY 7.92 4.20 5.02 3.16 2.22 3.68 7.42 4.45%
  QoQ % 88.57% -16.33% 58.86% 42.34% -39.67% -50.40% -
  Horiz. % 106.74% 56.60% 67.65% 42.59% 29.92% 49.60% 100.00%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.54 0.68 0.51 0.51 0.50 0.53 0.52 2.55%
  QoQ % -20.59% 33.33% 0.00% 2.00% -5.66% 1.92% -
  Horiz. % 103.85% 130.77% 98.08% 98.08% 96.15% 101.92% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers