Highlights

[MBMR] QoQ Quarter Result on 2008-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     25.17%    YoY -     -16.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 264,927 246,055 270,319 314,867 307,069 267,751 271,851 -1.71%
  QoQ % 7.67% -8.98% -14.15% 2.54% 14.68% -1.51% -
  Horiz. % 97.45% 90.51% 99.44% 115.82% 112.95% 98.49% 100.00%
PBT 18,910 11,702 19,034 42,646 36,718 51,496 30,071 -26.62%
  QoQ % 61.60% -38.52% -55.37% 16.14% -28.70% 71.25% -
  Horiz. % 62.88% 38.91% 63.30% 141.82% 122.10% 171.25% 100.00%
Tax -2,266 -938 2,207 -5,083 -5,125 -3,950 -3,258 -21.52%
  QoQ % -141.58% -142.50% 143.42% 0.82% -29.75% -21.24% -
  Horiz. % 69.55% 28.79% -67.74% 156.02% 157.31% 121.24% 100.00%
NP 16,644 10,764 21,241 37,563 31,593 47,546 26,813 -27.25%
  QoQ % 54.63% -49.32% -43.45% 18.90% -33.55% 77.32% -
  Horiz. % 62.07% 40.14% 79.22% 140.09% 117.83% 177.32% 100.00%
NP to SH 13,947 9,360 16,488 32,152 25,687 42,817 22,649 -27.64%
  QoQ % 49.01% -43.23% -48.72% 25.17% -40.01% 89.05% -
  Horiz. % 61.58% 41.33% 72.80% 141.96% 113.41% 189.05% 100.00%
Tax Rate 11.98 % 8.02 % -11.60 % 11.92 % 13.96 % 7.67 % 10.83 % 6.97%
  QoQ % 49.38% 169.14% -197.32% -14.61% 82.01% -29.18% -
  Horiz. % 110.62% 74.05% -107.11% 110.06% 128.90% 70.82% 100.00%
Total Cost 248,283 235,291 249,078 277,304 275,476 220,205 245,038 0.88%
  QoQ % 5.52% -5.54% -10.18% 0.66% 25.10% -10.13% -
  Horiz. % 101.32% 96.02% 101.65% 113.17% 112.42% 89.87% 100.00%
Net Worth 857,159 844,093 851,788 835,274 827,988 798,734 722,638 12.07%
  QoQ % 1.55% -0.90% 1.98% 0.88% 3.66% 10.53% -
  Horiz. % 118.62% 116.81% 117.87% 115.59% 114.58% 110.53% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 14,452 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 63.81 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 857,159 844,093 851,788 835,274 827,988 798,734 722,638 12.07%
  QoQ % 1.55% -0.90% 1.98% 0.88% 3.66% 10.53% -
  Horiz. % 118.62% 116.81% 117.87% 115.59% 114.58% 110.53% 100.00%
NOSH 242,135 241,860 241,985 242,108 242,101 242,040 240,879 0.35%
  QoQ % 0.11% -0.05% -0.05% 0.00% 0.03% 0.48% -
  Horiz. % 100.52% 100.41% 100.46% 100.51% 100.51% 100.48% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.28 % 4.37 % 7.86 % 11.93 % 10.29 % 17.76 % 9.86 % -25.99%
  QoQ % 43.71% -44.40% -34.12% 15.94% -42.06% 80.12% -
  Horiz. % 63.69% 44.32% 79.72% 120.99% 104.36% 180.12% 100.00%
ROE 1.63 % 1.11 % 1.94 % 3.85 % 3.10 % 5.36 % 3.13 % -35.30%
  QoQ % 46.85% -42.78% -49.61% 24.19% -42.16% 71.25% -
  Horiz. % 52.08% 35.46% 61.98% 123.00% 99.04% 171.25% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 109.41 101.73 111.71 130.05 126.83 110.62 112.86 -2.05%
  QoQ % 7.55% -8.93% -14.10% 2.54% 14.65% -1.98% -
  Horiz. % 96.94% 90.14% 98.98% 115.23% 112.38% 98.02% 100.00%
EPS 5.76 3.87 6.81 13.28 10.61 17.69 9.40 -27.88%
  QoQ % 48.84% -43.17% -48.72% 25.16% -40.02% 88.19% -
  Horiz. % 61.28% 41.17% 72.45% 141.28% 112.87% 188.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.5400 3.4900 3.5200 3.4500 3.4200 3.3000 3.0000 11.68%
  QoQ % 1.43% -0.85% 2.03% 0.88% 3.64% 10.00% -
  Horiz. % 118.00% 116.33% 117.33% 115.00% 114.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 67.78 62.95 69.16 80.55 78.56 68.50 69.55 -1.71%
  QoQ % 7.67% -8.98% -14.14% 2.53% 14.69% -1.51% -
  Horiz. % 97.46% 90.51% 99.44% 115.82% 112.95% 98.49% 100.00%
EPS 3.57 2.39 4.22 8.23 6.57 10.95 5.79 -27.58%
  QoQ % 49.37% -43.36% -48.72% 25.27% -40.00% 89.12% -
  Horiz. % 61.66% 41.28% 72.88% 142.14% 113.47% 189.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1929 2.1594 2.1791 2.1369 2.1182 2.0434 1.8487 12.07%
  QoQ % 1.55% -0.90% 1.97% 0.88% 3.66% 10.53% -
  Horiz. % 118.62% 116.81% 117.87% 115.59% 114.58% 110.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.7700 1.7300 1.7500 1.6600 1.9100 2.1800 2.4600 -
P/RPS 1.62 1.70 1.57 1.28 1.51 1.97 2.18 -17.97%
  QoQ % -4.71% 8.28% 22.66% -15.23% -23.35% -9.63% -
  Horiz. % 74.31% 77.98% 72.02% 58.72% 69.27% 90.37% 100.00%
P/EPS 30.73 44.70 25.68 12.50 18.00 12.32 26.16 11.34%
  QoQ % -31.25% 74.07% 105.44% -30.56% 46.10% -52.91% -
  Horiz. % 117.47% 170.87% 98.17% 47.78% 68.81% 47.09% 100.00%
EY 3.25 2.24 3.89 8.00 5.55 8.11 3.82 -10.22%
  QoQ % 45.09% -42.42% -51.37% 44.14% -31.57% 112.30% -
  Horiz. % 85.08% 58.64% 101.83% 209.42% 145.29% 212.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.50 0.50 0.48 0.56 0.66 0.82 -28.11%
  QoQ % 0.00% 0.00% 4.17% -14.29% -15.15% -19.51% -
  Horiz. % 60.98% 60.98% 60.98% 58.54% 68.29% 80.49% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 -
Price 1.8200 1.7400 1.8500 1.7900 1.8500 2.0800 2.3200 -
P/RPS 1.66 1.71 1.66 1.38 1.46 1.88 2.06 -13.42%
  QoQ % -2.92% 3.01% 20.29% -5.48% -22.34% -8.74% -
  Horiz. % 80.58% 83.01% 80.58% 66.99% 70.87% 91.26% 100.00%
P/EPS 31.60 44.96 27.15 13.48 17.44 11.76 24.67 17.96%
  QoQ % -29.72% 65.60% 101.41% -22.71% 48.30% -52.33% -
  Horiz. % 128.09% 182.25% 110.05% 54.64% 70.69% 47.67% 100.00%
EY 3.16 2.22 3.68 7.42 5.74 8.50 4.05 -15.26%
  QoQ % 42.34% -39.67% -50.40% 29.27% -32.47% 109.88% -
  Horiz. % 78.02% 54.81% 90.86% 183.21% 141.73% 209.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.50 0.53 0.52 0.54 0.63 0.77 -24.04%
  QoQ % 2.00% -5.66% 1.92% -3.70% -14.29% -18.18% -
  Horiz. % 66.23% 64.94% 68.83% 67.53% 70.13% 81.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

325  375  593  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.63-0.04 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 CAREPLS 3.07-0.08 
 MUIIND 0.14+0.02 
 PASUKGB 0.08+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS