Highlights

[MBMR] QoQ Quarter Result on 2010-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -11.55%    YoY -     52.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 382,017 409,813 371,139 388,704 404,816 363,835 292,456 19.55%
  QoQ % -6.78% 10.42% -4.52% -3.98% 11.26% 24.41% -
  Horiz. % 130.62% 140.13% 126.90% 132.91% 138.42% 124.41% 100.00%
PBT 29,037 46,379 33,031 42,324 51,846 45,201 25,742 8.38%
  QoQ % -37.39% 40.41% -21.96% -18.37% 14.70% 75.59% -
  Horiz. % 112.80% 180.17% 128.32% 164.42% 201.41% 175.59% 100.00%
Tax -3,514 -3,437 1,795 -3,403 -8,445 146 -2,579 22.97%
  QoQ % -2.24% -291.48% 152.75% 59.70% -5,884.25% 105.66% -
  Horiz. % 136.25% 133.27% -69.60% 131.95% 327.45% -5.66% 100.00%
NP 25,523 42,942 34,826 38,921 43,401 45,347 23,163 6.70%
  QoQ % -40.56% 23.30% -10.52% -10.32% -4.29% 95.77% -
  Horiz. % 110.19% 185.39% 150.35% 168.03% 187.37% 195.77% 100.00%
NP to SH 21,106 38,155 29,120 34,300 38,779 39,937 20,733 1.20%
  QoQ % -44.68% 31.03% -15.10% -11.55% -2.90% 92.63% -
  Horiz. % 101.80% 184.03% 140.45% 165.44% 187.04% 192.63% 100.00%
Tax Rate 12.10 % 7.41 % -5.43 % 8.04 % 16.29 % -0.32 % 10.02 % 13.44%
  QoQ % 63.29% 236.46% -167.54% -50.64% 5,190.63% -103.19% -
  Horiz. % 120.76% 73.95% -54.19% 80.24% 162.57% -3.19% 100.00%
Total Cost 356,494 366,871 336,313 349,783 361,415 318,488 269,293 20.63%
  QoQ % -2.83% 9.09% -3.85% -3.22% 13.48% 18.27% -
  Horiz. % 132.38% 136.23% 124.89% 129.89% 134.21% 118.27% 100.00%
Net Worth 1,058,943 1,029,847 969,072 985,164 961,460 928,322 725,832 28.72%
  QoQ % 2.83% 6.27% -1.63% 2.47% 3.57% 27.90% -
  Horiz. % 145.89% 141.89% 133.51% 135.73% 132.46% 127.90% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 12,113 12,073 - - 7,258 -
  QoQ % 0.00% 0.00% 0.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.89% 166.33% 0.00% 0.00% 100.00%
Div Payout % - % - % 41.60 % 35.20 % - % - % 35.01 % -
  QoQ % 0.00% 0.00% 18.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.82% 100.54% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,058,943 1,029,847 969,072 985,164 961,460 928,322 725,832 28.72%
  QoQ % 2.83% 6.27% -1.63% 2.47% 3.57% 27.90% -
  Horiz. % 145.89% 141.89% 133.51% 135.73% 132.46% 127.90% 100.00%
NOSH 242,876 241,182 242,268 241,461 240,967 242,381 241,944 0.26%
  QoQ % 0.70% -0.45% 0.33% 0.21% -0.58% 0.18% -
  Horiz. % 100.39% 99.69% 100.13% 99.80% 99.60% 100.18% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.68 % 10.48 % 9.38 % 10.01 % 10.72 % 12.46 % 7.92 % -10.76%
  QoQ % -36.26% 11.73% -6.29% -6.62% -13.96% 57.32% -
  Horiz. % 84.34% 132.32% 118.43% 126.39% 135.35% 157.32% 100.00%
ROE 1.99 % 3.70 % 3.00 % 3.48 % 4.03 % 4.30 % 2.86 % -21.53%
  QoQ % -46.22% 23.33% -13.79% -13.65% -6.28% 50.35% -
  Horiz. % 69.58% 129.37% 104.90% 121.68% 140.91% 150.35% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.29 169.92 153.19 160.98 168.00 150.11 120.88 19.25%
  QoQ % -7.43% 10.92% -4.84% -4.18% 11.92% 24.18% -
  Horiz. % 130.12% 140.57% 126.73% 133.17% 138.98% 124.18% 100.00%
EPS 8.69 15.82 12.01 14.16 16.01 16.50 8.57 0.93%
  QoQ % -45.07% 31.72% -15.18% -11.56% -2.97% 92.53% -
  Horiz. % 101.40% 184.60% 140.14% 165.23% 186.81% 192.53% 100.00%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.67% 166.67% 0.00% 0.00% 100.00%
NAPS 4.3600 4.2700 4.0000 4.0800 3.9900 3.8300 3.0000 28.39%
  QoQ % 2.11% 6.75% -1.96% 2.26% 4.18% 27.67% -
  Horiz. % 145.33% 142.33% 133.33% 136.00% 133.00% 127.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 97.73 104.84 94.95 99.44 103.56 93.08 74.82 19.55%
  QoQ % -6.78% 10.42% -4.52% -3.98% 11.26% 24.41% -
  Horiz. % 130.62% 140.12% 126.90% 132.91% 138.41% 124.41% 100.00%
EPS 5.40 9.76 7.45 8.77 9.92 10.22 5.30 1.26%
  QoQ % -44.67% 31.01% -15.05% -11.59% -2.94% 92.83% -
  Horiz. % 101.89% 184.15% 140.57% 165.47% 187.17% 192.83% 100.00%
DPS 0.00 0.00 3.10 3.09 0.00 0.00 1.86 -
  QoQ % 0.00% 0.00% 0.32% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.67% 166.13% 0.00% 0.00% 100.00%
NAPS 2.7091 2.6346 2.4792 2.5203 2.4597 2.3749 1.8569 28.72%
  QoQ % 2.83% 6.27% -1.63% 2.46% 3.57% 27.90% -
  Horiz. % 145.89% 141.88% 133.51% 135.73% 132.46% 127.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.4800 2.3200 2.5700 2.4400 2.2300 2.0900 1.9900 -
P/RPS 1.58 1.37 1.68 1.52 1.33 1.39 1.65 -2.86%
  QoQ % 15.33% -18.45% 10.53% 14.29% -4.32% -15.76% -
  Horiz. % 95.76% 83.03% 101.82% 92.12% 80.61% 84.24% 100.00%
P/EPS 28.54 14.66 21.38 17.18 13.86 12.68 23.22 14.79%
  QoQ % 94.68% -31.43% 24.45% 23.95% 9.31% -45.39% -
  Horiz. % 122.91% 63.14% 92.08% 73.99% 59.69% 54.61% 100.00%
EY 3.50 6.82 4.68 5.82 7.22 7.88 4.31 -12.99%
  QoQ % -48.68% 45.73% -19.59% -19.39% -8.38% 82.83% -
  Horiz. % 81.21% 158.24% 108.58% 135.03% 167.52% 182.83% 100.00%
DY 0.00 0.00 1.95 2.05 0.00 0.00 1.51 -
  QoQ % 0.00% 0.00% -4.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 129.14% 135.76% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.54 0.64 0.60 0.56 0.55 0.66 -9.34%
  QoQ % 5.56% -15.62% 6.67% 7.14% 1.82% -16.67% -
  Horiz. % 86.36% 81.82% 96.97% 90.91% 84.85% 83.33% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 -
Price 2.2800 2.2800 2.4800 2.3200 2.4300 2.0800 2.0400 -
P/RPS 1.45 1.34 1.62 1.44 1.45 1.39 1.69 -9.73%
  QoQ % 8.21% -17.28% 12.50% -0.69% 4.32% -17.75% -
  Horiz. % 85.80% 79.29% 95.86% 85.21% 85.80% 82.25% 100.00%
P/EPS 26.24 14.41 20.63 16.33 15.10 12.62 23.81 6.71%
  QoQ % 82.10% -30.15% 26.33% 8.15% 19.65% -47.00% -
  Horiz. % 110.21% 60.52% 86.64% 68.58% 63.42% 53.00% 100.00%
EY 3.81 6.94 4.85 6.12 6.62 7.92 4.20 -6.31%
  QoQ % -45.10% 43.09% -20.75% -7.55% -16.41% 88.57% -
  Horiz. % 90.71% 165.24% 115.48% 145.71% 157.62% 188.57% 100.00%
DY 0.00 0.00 2.02 2.16 0.00 0.00 1.47 -
  QoQ % 0.00% 0.00% -6.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.41% 146.94% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.53 0.62 0.57 0.61 0.54 0.68 -16.42%
  QoQ % -1.89% -14.52% 8.77% -6.56% 12.96% -20.59% -
  Horiz. % 76.47% 77.94% 91.18% 83.82% 89.71% 79.41% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

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