Highlights

[MBMR] QoQ Quarter Result on 2012-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -28.21%    YoY -     39.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 609,921 524,759 584,951 614,287 543,661 492,262 421,481 27.91%
  QoQ % 16.23% -10.29% -4.78% 12.99% 10.44% 16.79% -
  Horiz. % 144.71% 124.50% 138.78% 145.74% 128.99% 116.79% 100.00%
PBT 46,763 46,906 50,407 43,813 56,192 31,553 43,622 4.74%
  QoQ % -0.30% -6.95% 15.05% -22.03% 78.09% -27.67% -
  Horiz. % 107.20% 107.53% 115.55% 100.44% 128.82% 72.33% 100.00%
Tax -5,085 -8,733 -4,924 -3,813 -4,428 -1,316 -4,253 12.64%
  QoQ % 41.77% -77.36% -29.14% 13.89% -236.47% 69.06% -
  Horiz. % 119.56% 205.34% 115.78% 89.65% 104.11% 30.94% 100.00%
NP 41,678 38,173 45,483 40,000 51,764 30,237 39,369 3.87%
  QoQ % 9.18% -16.07% 13.71% -22.73% 71.19% -23.20% -
  Horiz. % 105.87% 96.96% 115.53% 101.60% 131.48% 76.80% 100.00%
NP to SH 32,751 30,502 35,468 29,451 41,021 26,406 35,320 -4.91%
  QoQ % 7.37% -14.00% 20.43% -28.21% 55.35% -25.24% -
  Horiz. % 92.73% 86.36% 100.42% 83.38% 116.14% 74.76% 100.00%
Tax Rate 10.87 % 18.62 % 9.77 % 8.70 % 7.88 % 4.17 % 9.75 % 7.51%
  QoQ % -41.62% 90.58% 12.30% 10.41% 88.97% -57.23% -
  Horiz. % 111.49% 190.97% 100.21% 89.23% 80.82% 42.77% 100.00%
Total Cost 568,243 486,586 539,468 574,287 491,897 462,025 382,112 30.25%
  QoQ % 16.78% -9.80% -6.06% 16.75% 6.47% 20.91% -
  Horiz. % 148.71% 127.34% 141.18% 150.29% 128.73% 120.91% 100.00%
Net Worth 1,371,790 981,866 1,026,060 865,896 1,147,032 971,865 1,077,806 17.43%
  QoQ % 39.71% -4.31% 18.50% -24.51% 18.02% -9.83% -
  Horiz. % 127.28% 91.10% 95.20% 80.34% 106.42% 90.17% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 9,818 9,188 7,895 - 14,577 14,564 -
  QoQ % 0.00% 6.86% 16.37% 0.00% 0.00% 0.09% -
  Horiz. % 0.00% 67.41% 63.09% 54.21% 0.00% 100.09% 100.00%
Div Payout % - % 32.19 % 25.91 % 26.81 % - % 55.21 % 41.24 % -
  QoQ % 0.00% 24.24% -3.36% 0.00% 0.00% 33.87% -
  Horiz. % 0.00% 78.06% 62.83% 65.01% 0.00% 133.87% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,371,790 981,866 1,026,060 865,896 1,147,032 971,865 1,077,806 17.43%
  QoQ % 39.71% -4.31% 18.50% -24.51% 18.02% -9.83% -
  Horiz. % 127.28% 91.10% 95.20% 80.34% 106.42% 90.17% 100.00%
NOSH 390,823 327,288 306,286 263,190 243,015 242,966 242,749 37.33%
  QoQ % 19.41% 6.86% 16.37% 8.30% 0.02% 0.09% -
  Horiz. % 161.00% 134.83% 126.17% 108.42% 100.11% 100.09% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.83 % 7.27 % 7.78 % 6.51 % 9.52 % 6.14 % 9.34 % -18.82%
  QoQ % -6.05% -6.56% 19.51% -31.62% 55.05% -34.26% -
  Horiz. % 73.13% 77.84% 83.30% 69.70% 101.93% 65.74% 100.00%
ROE 2.39 % 3.11 % 3.46 % 3.40 % 3.58 % 2.72 % 3.28 % -19.01%
  QoQ % -23.15% -10.12% 1.76% -5.03% 31.62% -17.07% -
  Horiz. % 72.87% 94.82% 105.49% 103.66% 109.15% 82.93% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 156.06 160.34 190.98 233.40 223.71 202.60 173.63 -6.86%
  QoQ % -2.67% -16.04% -18.17% 4.33% 10.42% 16.68% -
  Horiz. % 89.88% 92.35% 109.99% 134.42% 128.84% 116.68% 100.00%
EPS 8.38 8.57 11.58 11.19 16.88 9.28 14.55 -30.75%
  QoQ % -2.22% -25.99% 3.49% -33.71% 81.90% -36.22% -
  Horiz. % 57.59% 58.90% 79.59% 76.91% 116.01% 63.78% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 50.00% 0.00% 100.00% 100.00%
NAPS 3.5100 3.0000 3.3500 3.2900 4.7200 4.0000 4.4400 -14.49%
  QoQ % 17.00% -10.45% 1.82% -30.30% 18.00% -9.91% -
  Horiz. % 79.05% 67.57% 75.45% 74.10% 106.31% 90.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 156.03 134.25 149.65 157.15 139.08 125.93 107.83 27.90%
  QoQ % 16.22% -10.29% -4.77% 12.99% 10.44% 16.79% -
  Horiz. % 144.70% 124.50% 138.78% 145.74% 128.98% 116.79% 100.00%
EPS 8.38 7.80 9.07 7.53 10.49 6.76 9.04 -4.92%
  QoQ % 7.44% -14.00% 20.45% -28.22% 55.18% -25.22% -
  Horiz. % 92.70% 86.28% 100.33% 83.30% 116.04% 74.78% 100.00%
DPS 0.00 2.51 2.35 2.02 0.00 3.73 3.73 -
  QoQ % 0.00% 6.81% 16.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.29% 63.00% 54.16% 0.00% 100.00% 100.00%
NAPS 3.5094 2.5119 2.6249 2.2152 2.9344 2.4863 2.7573 17.43%
  QoQ % 39.71% -4.30% 18.49% -24.51% 18.02% -9.83% -
  Horiz. % 127.28% 91.10% 95.20% 80.34% 106.42% 90.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.4700 3.2100 3.3600 2.9900 3.5400 2.4500 2.2900 -
P/RPS 2.22 2.00 1.76 1.28 1.58 1.21 1.32 41.38%
  QoQ % 11.00% 13.64% 37.50% -18.99% 30.58% -8.33% -
  Horiz. % 168.18% 151.52% 133.33% 96.97% 119.70% 91.67% 100.00%
P/EPS 41.41 34.44 29.02 26.72 20.97 22.54 15.74 90.46%
  QoQ % 20.24% 18.68% 8.61% 27.42% -6.97% 43.20% -
  Horiz. % 263.09% 218.81% 184.37% 169.76% 133.23% 143.20% 100.00%
EY 2.41 2.90 3.45 3.74 4.77 4.44 6.35 -47.55%
  QoQ % -16.90% -15.94% -7.75% -21.59% 7.43% -30.08% -
  Horiz. % 37.95% 45.67% 54.33% 58.90% 75.12% 69.92% 100.00%
DY 0.00 0.93 0.89 1.00 0.00 2.45 2.62 -
  QoQ % 0.00% 4.49% -11.00% 0.00% 0.00% -6.49% -
  Horiz. % 0.00% 35.50% 33.97% 38.17% 0.00% 93.51% 100.00%
P/NAPS 0.99 1.07 1.00 0.91 0.75 0.61 0.52 53.55%
  QoQ % -7.48% 7.00% 9.89% 21.33% 22.95% 17.31% -
  Horiz. % 190.38% 205.77% 192.31% 175.00% 144.23% 117.31% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 -
Price 4.0600 3.3100 3.3800 3.9200 2.8300 3.5500 2.4000 -
P/RPS 2.60 2.06 1.77 1.68 1.27 1.75 1.38 52.49%
  QoQ % 26.21% 16.38% 5.36% 32.28% -27.43% 26.81% -
  Horiz. % 188.41% 149.28% 128.26% 121.74% 92.03% 126.81% 100.00%
P/EPS 48.45 35.52 29.19 35.03 16.77 32.66 16.49 105.00%
  QoQ % 36.40% 21.69% -16.67% 108.88% -48.65% 98.06% -
  Horiz. % 293.81% 215.40% 177.02% 212.43% 101.70% 198.06% 100.00%
EY 2.06 2.82 3.43 2.85 5.96 3.06 6.06 -51.26%
  QoQ % -26.95% -17.78% 20.35% -52.18% 94.77% -49.50% -
  Horiz. % 33.99% 46.53% 56.60% 47.03% 98.35% 50.50% 100.00%
DY 0.00 0.91 0.89 0.77 0.00 1.69 2.50 -
  QoQ % 0.00% 2.25% 15.58% 0.00% 0.00% -32.40% -
  Horiz. % 0.00% 36.40% 35.60% 30.80% 0.00% 67.60% 100.00%
P/NAPS 1.16 1.10 1.01 1.19 0.60 0.89 0.54 66.41%
  QoQ % 5.45% 8.91% -15.13% 98.33% -32.58% 64.81% -
  Horiz. % 214.81% 203.70% 187.04% 220.37% 111.11% 164.81% 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.
 


 

78  33  280  1834 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 SEALINK 0.27+0.02 
 TAWIN-PA 0.0550.00 
 NAIM 1.00+0.025 
 TAWIN-WA 0.050.00 
 PCCS-WA 0.245+0.01 
 DSONIC-WA 0.415+0.005 
 KNM 0.385+0.005 
 DSONIC 0.91+0.025 
 ARMADA 0.220.00 

TOP ARTICLES

1. EPF Investment Portfolio vs Unit Trust Portfolio, which one is better? Invest Made Easy
2. What Tun M Got Up To At AirAsia RedQ Good Articles to Share
3. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
4. 大马股票公司分析 – Padini Investment Path
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. BUSINESSES THAT LAST TILL THE END OF TIME IN BIBLE PROPHECY, Calvin Tan Blog THE INVESTMENT APPROACH OF CALVIN TAN
7. EPF Approved Unit Trust Funds (Pdf Analysis + Excel Data Pack) Invest Made Easy
8. 因为股价波动频繁,衍生想要快速在买卖赚快钱的诱惑,造成过度活跃地进行买卖,梦不可做得太深? Articles for investors
Partners & Brokers