Highlights

[MBMR] QoQ Quarter Result on 2010-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -2.90%    YoY -     178.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 409,813 371,139 388,704 404,816 363,835 292,456 298,200 23.63%
  QoQ % 10.42% -4.52% -3.98% 11.26% 24.41% -1.93% -
  Horiz. % 137.43% 124.46% 130.35% 135.75% 122.01% 98.07% 100.00%
PBT 46,379 33,031 42,324 51,846 45,201 25,742 28,900 37.11%
  QoQ % 40.41% -21.96% -18.37% 14.70% 75.59% -10.93% -
  Horiz. % 160.48% 114.29% 146.45% 179.40% 156.40% 89.07% 100.00%
Tax -3,437 1,795 -3,403 -8,445 146 -2,579 -2,760 15.76%
  QoQ % -291.48% 152.75% 59.70% -5,884.25% 105.66% 6.56% -
  Horiz. % 124.53% -65.04% 123.30% 305.98% -5.29% 93.44% 100.00%
NP 42,942 34,826 38,921 43,401 45,347 23,163 26,140 39.27%
  QoQ % 23.30% -10.52% -10.32% -4.29% 95.77% -11.39% -
  Horiz. % 164.28% 133.23% 148.89% 166.03% 173.48% 88.61% 100.00%
NP to SH 38,155 29,120 34,300 38,779 39,937 20,733 22,492 42.28%
  QoQ % 31.03% -15.10% -11.55% -2.90% 92.63% -7.82% -
  Horiz. % 169.64% 129.47% 152.50% 172.41% 177.56% 92.18% 100.00%
Tax Rate 7.41 % -5.43 % 8.04 % 16.29 % -0.32 % 10.02 % 9.55 % -15.57%
  QoQ % 236.46% -167.54% -50.64% 5,190.63% -103.19% 4.92% -
  Horiz. % 77.59% -56.86% 84.19% 170.58% -3.35% 104.92% 100.00%
Total Cost 366,871 336,313 349,783 361,415 318,488 269,293 272,060 22.08%
  QoQ % 9.09% -3.85% -3.22% 13.48% 18.27% -1.02% -
  Horiz. % 134.85% 123.62% 128.57% 132.84% 117.07% 98.98% 100.00%
Net Worth 1,029,847 969,072 985,164 961,460 928,322 725,832 874,016 11.57%
  QoQ % 6.27% -1.63% 2.47% 3.57% 27.90% -16.95% -
  Horiz. % 117.83% 110.88% 112.72% 110.00% 106.21% 83.05% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 12,113 12,073 - - 7,258 - -
  QoQ % 0.00% 0.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.89% 166.33% 0.00% 0.00% 100.00% -
Div Payout % - % 41.60 % 35.20 % - % - % 35.01 % - % -
  QoQ % 0.00% 18.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.82% 100.54% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,029,847 969,072 985,164 961,460 928,322 725,832 874,016 11.57%
  QoQ % 6.27% -1.63% 2.47% 3.57% 27.90% -16.95% -
  Horiz. % 117.83% 110.88% 112.72% 110.00% 106.21% 83.05% 100.00%
NOSH 241,182 242,268 241,461 240,967 242,381 241,944 242,109 -0.26%
  QoQ % -0.45% 0.33% 0.21% -0.58% 0.18% -0.07% -
  Horiz. % 99.62% 100.07% 99.73% 99.53% 100.11% 99.93% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.48 % 9.38 % 10.01 % 10.72 % 12.46 % 7.92 % 8.77 % 12.62%
  QoQ % 11.73% -6.29% -6.62% -13.96% 57.32% -9.69% -
  Horiz. % 119.50% 106.96% 114.14% 122.23% 142.08% 90.31% 100.00%
ROE 3.70 % 3.00 % 3.48 % 4.03 % 4.30 % 2.86 % 2.57 % 27.53%
  QoQ % 23.33% -13.79% -13.65% -6.28% 50.35% 11.28% -
  Horiz. % 143.97% 116.73% 135.41% 156.81% 167.32% 111.28% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 169.92 153.19 160.98 168.00 150.11 120.88 123.17 23.95%
  QoQ % 10.92% -4.84% -4.18% 11.92% 24.18% -1.86% -
  Horiz. % 137.96% 124.37% 130.70% 136.40% 121.87% 98.14% 100.00%
EPS 15.82 12.01 14.16 16.01 16.50 8.57 9.29 42.65%
  QoQ % 31.72% -15.18% -11.56% -2.97% 92.53% -7.75% -
  Horiz. % 170.29% 129.28% 152.42% 172.34% 177.61% 92.25% 100.00%
DPS 0.00 5.00 5.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 166.67% 0.00% 0.00% 100.00% -
NAPS 4.2700 4.0000 4.0800 3.9900 3.8300 3.0000 3.6100 11.86%
  QoQ % 6.75% -1.96% 2.26% 4.18% 27.67% -16.90% -
  Horiz. % 118.28% 110.80% 113.02% 110.53% 106.09% 83.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 104.84 94.95 99.44 103.56 93.08 74.82 76.29 23.63%
  QoQ % 10.42% -4.52% -3.98% 11.26% 24.41% -1.93% -
  Horiz. % 137.42% 124.46% 130.34% 135.75% 122.01% 98.07% 100.00%
EPS 9.76 7.45 8.77 9.92 10.22 5.30 5.75 42.34%
  QoQ % 31.01% -15.05% -11.59% -2.94% 92.83% -7.83% -
  Horiz. % 169.74% 129.57% 152.52% 172.52% 177.74% 92.17% 100.00%
DPS 0.00 3.10 3.09 0.00 0.00 1.86 0.00 -
  QoQ % 0.00% 0.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 166.13% 0.00% 0.00% 100.00% -
NAPS 2.6346 2.4792 2.5203 2.4597 2.3749 1.8569 2.2360 11.57%
  QoQ % 6.27% -1.63% 2.46% 3.57% 27.90% -16.95% -
  Horiz. % 117.83% 110.88% 112.71% 110.00% 106.21% 83.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.3200 2.5700 2.4400 2.2300 2.0900 1.9900 1.7800 -
P/RPS 1.37 1.68 1.52 1.33 1.39 1.65 1.45 -3.72%
  QoQ % -18.45% 10.53% 14.29% -4.32% -15.76% 13.79% -
  Horiz. % 94.48% 115.86% 104.83% 91.72% 95.86% 113.79% 100.00%
P/EPS 14.66 21.38 17.18 13.86 12.68 23.22 19.16 -16.36%
  QoQ % -31.43% 24.45% 23.95% 9.31% -45.39% 21.19% -
  Horiz. % 76.51% 111.59% 89.67% 72.34% 66.18% 121.19% 100.00%
EY 6.82 4.68 5.82 7.22 7.88 4.31 5.22 19.53%
  QoQ % 45.73% -19.59% -19.39% -8.38% 82.83% -17.43% -
  Horiz. % 130.65% 89.66% 111.49% 138.31% 150.96% 82.57% 100.00%
DY 0.00 1.95 2.05 0.00 0.00 1.51 0.00 -
  QoQ % 0.00% -4.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.14% 135.76% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.64 0.60 0.56 0.55 0.66 0.49 6.70%
  QoQ % -15.62% 6.67% 7.14% 1.82% -16.67% 34.69% -
  Horiz. % 110.20% 130.61% 122.45% 114.29% 112.24% 134.69% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 -
Price 2.2800 2.4800 2.3200 2.4300 2.0800 2.0400 1.8500 -
P/RPS 1.34 1.62 1.44 1.45 1.39 1.69 1.50 -7.25%
  QoQ % -17.28% 12.50% -0.69% 4.32% -17.75% 12.67% -
  Horiz. % 89.33% 108.00% 96.00% 96.67% 92.67% 112.67% 100.00%
P/EPS 14.41 20.63 16.33 15.10 12.62 23.81 19.91 -19.40%
  QoQ % -30.15% 26.33% 8.15% 19.65% -47.00% 19.59% -
  Horiz. % 72.38% 103.62% 82.02% 75.84% 63.39% 119.59% 100.00%
EY 6.94 4.85 6.12 6.62 7.92 4.20 5.02 24.12%
  QoQ % 43.09% -20.75% -7.55% -16.41% 88.57% -16.33% -
  Horiz. % 138.25% 96.61% 121.91% 131.87% 157.77% 83.67% 100.00%
DY 0.00 2.02 2.16 0.00 0.00 1.47 0.00 -
  QoQ % 0.00% -6.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.41% 146.94% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.62 0.57 0.61 0.54 0.68 0.51 2.60%
  QoQ % -14.52% 8.77% -6.56% 12.96% -20.59% 33.33% -
  Horiz. % 103.92% 121.57% 111.76% 119.61% 105.88% 133.33% 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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers