Highlights

[MBMR] QoQ Quarter Result on 2009-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     61.27%    YoY -     -30.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 404,816 363,835 292,456 298,200 264,927 246,055 270,319 30.99%
  QoQ % 11.26% 24.41% -1.93% 12.56% 7.67% -8.98% -
  Horiz. % 149.75% 134.59% 108.19% 110.31% 98.01% 91.02% 100.00%
PBT 51,846 45,201 25,742 28,900 18,910 11,702 19,034 95.40%
  QoQ % 14.70% 75.59% -10.93% 52.83% 61.60% -38.52% -
  Horiz. % 272.39% 237.48% 135.24% 151.83% 99.35% 61.48% 100.00%
Tax -8,445 146 -2,579 -2,760 -2,266 -938 2,207 -
  QoQ % -5,884.25% 105.66% 6.56% -21.80% -141.58% -142.50% -
  Horiz. % -382.65% 6.62% -116.86% -125.06% -102.67% -42.50% 100.00%
NP 43,401 45,347 23,163 26,140 16,644 10,764 21,241 61.23%
  QoQ % -4.29% 95.77% -11.39% 57.05% 54.63% -49.32% -
  Horiz. % 204.33% 213.49% 109.05% 123.06% 78.36% 50.68% 100.00%
NP to SH 38,779 39,937 20,733 22,492 13,947 9,360 16,488 77.13%
  QoQ % -2.90% 92.63% -7.82% 61.27% 49.01% -43.23% -
  Horiz. % 235.20% 242.22% 125.75% 136.41% 84.59% 56.77% 100.00%
Tax Rate 16.29 % -0.32 % 10.02 % 9.55 % 11.98 % 8.02 % -11.60 % -
  QoQ % 5,190.63% -103.19% 4.92% -20.28% 49.38% 169.14% -
  Horiz. % -140.43% 2.76% -86.38% -82.33% -103.28% -69.14% 100.00%
Total Cost 361,415 318,488 269,293 272,060 248,283 235,291 249,078 28.26%
  QoQ % 13.48% 18.27% -1.02% 9.58% 5.52% -5.54% -
  Horiz. % 145.10% 127.87% 108.12% 109.23% 99.68% 94.46% 100.00%
Net Worth 961,460 928,322 725,832 874,016 857,159 844,093 851,788 8.43%
  QoQ % 3.57% 27.90% -16.95% 1.97% 1.55% -0.90% -
  Horiz. % 112.88% 108.99% 85.21% 102.61% 100.63% 99.10% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 7,258 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 35.01 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 961,460 928,322 725,832 874,016 857,159 844,093 851,788 8.43%
  QoQ % 3.57% 27.90% -16.95% 1.97% 1.55% -0.90% -
  Horiz. % 112.88% 108.99% 85.21% 102.61% 100.63% 99.10% 100.00%
NOSH 240,967 242,381 241,944 242,109 242,135 241,860 241,985 -0.28%
  QoQ % -0.58% 0.18% -0.07% -0.01% 0.11% -0.05% -
  Horiz. % 99.58% 100.16% 99.98% 100.05% 100.06% 99.95% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.72 % 12.46 % 7.92 % 8.77 % 6.28 % 4.37 % 7.86 % 23.05%
  QoQ % -13.96% 57.32% -9.69% 39.65% 43.71% -44.40% -
  Horiz. % 136.39% 158.52% 100.76% 111.58% 79.90% 55.60% 100.00%
ROE 4.03 % 4.30 % 2.86 % 2.57 % 1.63 % 1.11 % 1.94 % 63.02%
  QoQ % -6.28% 50.35% 11.28% 57.67% 46.85% -42.78% -
  Horiz. % 207.73% 221.65% 147.42% 132.47% 84.02% 57.22% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 168.00 150.11 120.88 123.17 109.41 101.73 111.71 31.36%
  QoQ % 11.92% 24.18% -1.86% 12.58% 7.55% -8.93% -
  Horiz. % 150.39% 134.37% 108.21% 110.26% 97.94% 91.07% 100.00%
EPS 16.01 16.50 8.57 9.29 5.76 3.87 6.81 77.08%
  QoQ % -2.97% 92.53% -7.75% 61.28% 48.84% -43.17% -
  Horiz. % 235.10% 242.29% 125.84% 136.42% 84.58% 56.83% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.9900 3.8300 3.0000 3.6100 3.5400 3.4900 3.5200 8.74%
  QoQ % 4.18% 27.67% -16.90% 1.98% 1.43% -0.85% -
  Horiz. % 113.35% 108.81% 85.23% 102.56% 100.57% 99.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 103.56 93.08 74.82 76.29 67.78 62.95 69.16 30.98%
  QoQ % 11.26% 24.41% -1.93% 12.56% 7.67% -8.98% -
  Horiz. % 149.74% 134.59% 108.18% 110.31% 98.00% 91.02% 100.00%
EPS 9.92 10.22 5.30 5.75 3.57 2.39 4.22 77.07%
  QoQ % -2.94% 92.83% -7.83% 61.06% 49.37% -43.36% -
  Horiz. % 235.07% 242.18% 125.59% 136.26% 84.60% 56.64% 100.00%
DPS 0.00 0.00 1.86 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.4597 2.3749 1.8569 2.2360 2.1929 2.1594 2.1791 8.43%
  QoQ % 3.57% 27.90% -16.95% 1.97% 1.55% -0.90% -
  Horiz. % 112.88% 108.99% 85.21% 102.61% 100.63% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.2300 2.0900 1.9900 1.7800 1.7700 1.7300 1.7500 -
P/RPS 1.33 1.39 1.65 1.45 1.62 1.70 1.57 -10.50%
  QoQ % -4.32% -15.76% 13.79% -10.49% -4.71% 8.28% -
  Horiz. % 84.71% 88.54% 105.10% 92.36% 103.18% 108.28% 100.00%
P/EPS 13.86 12.68 23.22 19.16 30.73 44.70 25.68 -33.79%
  QoQ % 9.31% -45.39% 21.19% -37.65% -31.25% 74.07% -
  Horiz. % 53.97% 49.38% 90.42% 74.61% 119.67% 174.07% 100.00%
EY 7.22 7.88 4.31 5.22 3.25 2.24 3.89 51.20%
  QoQ % -8.38% 82.83% -17.43% 60.62% 45.09% -42.42% -
  Horiz. % 185.60% 202.57% 110.80% 134.19% 83.55% 57.58% 100.00%
DY 0.00 0.00 1.51 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.56 0.55 0.66 0.49 0.50 0.50 0.50 7.87%
  QoQ % 1.82% -16.67% 34.69% -2.00% 0.00% 0.00% -
  Horiz. % 112.00% 110.00% 132.00% 98.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 -
Price 2.4300 2.0800 2.0400 1.8500 1.8200 1.7400 1.8500 -
P/RPS 1.45 1.39 1.69 1.50 1.66 1.71 1.66 -8.64%
  QoQ % 4.32% -17.75% 12.67% -9.64% -2.92% 3.01% -
  Horiz. % 87.35% 83.73% 101.81% 90.36% 100.00% 103.01% 100.00%
P/EPS 15.10 12.62 23.81 19.91 31.60 44.96 27.15 -32.44%
  QoQ % 19.65% -47.00% 19.59% -36.99% -29.72% 65.60% -
  Horiz. % 55.62% 46.48% 87.70% 73.33% 116.39% 165.60% 100.00%
EY 6.62 7.92 4.20 5.02 3.16 2.22 3.68 48.07%
  QoQ % -16.41% 88.57% -16.33% 58.86% 42.34% -39.67% -
  Horiz. % 179.89% 215.22% 114.13% 136.41% 85.87% 60.33% 100.00%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.61 0.54 0.68 0.51 0.51 0.50 0.53 9.85%
  QoQ % 12.96% -20.59% 33.33% 0.00% 2.00% -5.66% -
  Horiz. % 115.09% 101.89% 128.30% 96.23% 96.23% 94.34% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers