Highlights

[MBMR] QoQ Quarter Result on 2012-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     20.43%    YoY -     0.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 573,604 609,921 524,759 584,951 614,287 543,661 492,262 10.74%
  QoQ % -5.95% 16.23% -10.29% -4.78% 12.99% 10.44% -
  Horiz. % 116.52% 123.90% 106.60% 118.83% 124.79% 110.44% 100.00%
PBT 52,516 46,763 46,906 50,407 43,813 56,192 31,553 40.49%
  QoQ % 12.30% -0.30% -6.95% 15.05% -22.03% 78.09% -
  Horiz. % 166.44% 148.20% 148.66% 159.75% 138.86% 178.09% 100.00%
Tax -5,089 -5,085 -8,733 -4,924 -3,813 -4,428 -1,316 146.57%
  QoQ % -0.08% 41.77% -77.36% -29.14% 13.89% -236.47% -
  Horiz. % 386.70% 386.40% 663.60% 374.16% 289.74% 336.47% 100.00%
NP 47,427 41,678 38,173 45,483 40,000 51,764 30,237 35.03%
  QoQ % 13.79% 9.18% -16.07% 13.71% -22.73% 71.19% -
  Horiz. % 156.85% 137.84% 126.25% 150.42% 132.29% 171.19% 100.00%
NP to SH 37,156 32,751 30,502 35,468 29,451 41,021 26,406 25.60%
  QoQ % 13.45% 7.37% -14.00% 20.43% -28.21% 55.35% -
  Horiz. % 140.71% 124.03% 115.51% 134.32% 111.53% 155.35% 100.00%
Tax Rate 9.69 % 10.87 % 18.62 % 9.77 % 8.70 % 7.88 % 4.17 % 75.53%
  QoQ % -10.86% -41.62% 90.58% 12.30% 10.41% 88.97% -
  Horiz. % 232.37% 260.67% 446.52% 234.29% 208.63% 188.97% 100.00%
Total Cost 526,177 568,243 486,586 539,468 574,287 491,897 462,025 9.06%
  QoQ % -7.40% 16.78% -9.80% -6.06% 16.75% 6.47% -
  Horiz. % 113.88% 122.99% 105.32% 116.76% 124.30% 106.47% 100.00%
Net Worth 1,387,000 1,371,790 981,866 1,026,060 865,896 1,147,032 971,865 26.79%
  QoQ % 1.11% 39.71% -4.31% 18.50% -24.51% 18.02% -
  Horiz. % 142.72% 141.15% 101.03% 105.58% 89.10% 118.02% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 11,721 - 9,818 9,188 7,895 - 14,577 -13.54%
  QoQ % 0.00% 0.00% 6.86% 16.37% 0.00% 0.00% -
  Horiz. % 80.40% 0.00% 67.35% 63.03% 54.16% 0.00% 100.00%
Div Payout % 31.55 % - % 32.19 % 25.91 % 26.81 % - % 55.21 % -31.16%
  QoQ % 0.00% 0.00% 24.24% -3.36% 0.00% 0.00% -
  Horiz. % 57.15% 0.00% 58.30% 46.93% 48.56% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,387,000 1,371,790 981,866 1,026,060 865,896 1,147,032 971,865 26.79%
  QoQ % 1.11% 39.71% -4.31% 18.50% -24.51% 18.02% -
  Horiz. % 142.72% 141.15% 101.03% 105.58% 89.10% 118.02% 100.00%
NOSH 390,704 390,823 327,288 306,286 263,190 243,015 242,966 37.30%
  QoQ % -0.03% 19.41% 6.86% 16.37% 8.30% 0.02% -
  Horiz. % 160.81% 160.85% 134.71% 126.06% 108.32% 100.02% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.27 % 6.83 % 7.27 % 7.78 % 6.51 % 9.52 % 6.14 % 21.98%
  QoQ % 21.08% -6.05% -6.56% 19.51% -31.62% 55.05% -
  Horiz. % 134.69% 111.24% 118.40% 126.71% 106.03% 155.05% 100.00%
ROE 2.68 % 2.39 % 3.11 % 3.46 % 3.40 % 3.58 % 2.72 % -0.98%
  QoQ % 12.13% -23.15% -10.12% 1.76% -5.03% 31.62% -
  Horiz. % 98.53% 87.87% 114.34% 127.21% 125.00% 131.62% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.81 156.06 160.34 190.98 233.40 223.71 202.60 -19.34%
  QoQ % -5.93% -2.67% -16.04% -18.17% 4.33% 10.42% -
  Horiz. % 72.46% 77.03% 79.14% 94.26% 115.20% 110.42% 100.00%
EPS 9.51 8.38 8.57 11.58 11.19 16.88 9.28 1.65%
  QoQ % 13.48% -2.22% -25.99% 3.49% -33.71% 81.90% -
  Horiz. % 102.48% 90.30% 92.35% 124.78% 120.58% 181.90% 100.00%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 6.00 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 50.00% 50.00% 0.00% 100.00%
NAPS 3.5500 3.5100 3.0000 3.3500 3.2900 4.7200 4.0000 -7.65%
  QoQ % 1.14% 17.00% -10.45% 1.82% -30.30% 18.00% -
  Horiz. % 88.75% 87.75% 75.00% 83.75% 82.25% 118.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.74 156.03 134.25 149.65 157.15 139.08 125.93 10.74%
  QoQ % -5.95% 16.22% -10.29% -4.77% 12.99% 10.44% -
  Horiz. % 116.53% 123.90% 106.61% 118.84% 124.79% 110.44% 100.00%
EPS 9.51 8.38 7.80 9.07 7.53 10.49 6.76 25.58%
  QoQ % 13.48% 7.44% -14.00% 20.45% -28.22% 55.18% -
  Horiz. % 140.68% 123.96% 115.38% 134.17% 111.39% 155.18% 100.00%
DPS 3.00 0.00 2.51 2.35 2.02 0.00 3.73 -13.53%
  QoQ % 0.00% 0.00% 6.81% 16.34% 0.00% 0.00% -
  Horiz. % 80.43% 0.00% 67.29% 63.00% 54.16% 0.00% 100.00%
NAPS 3.5483 3.5094 2.5119 2.6249 2.2152 2.9344 2.4863 26.79%
  QoQ % 1.11% 39.71% -4.30% 18.49% -24.51% 18.02% -
  Horiz. % 142.71% 141.15% 101.03% 105.57% 89.10% 118.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.8300 3.4700 3.2100 3.3600 2.9900 3.5400 2.4500 -
P/RPS 2.61 2.22 2.00 1.76 1.28 1.58 1.21 67.02%
  QoQ % 17.57% 11.00% 13.64% 37.50% -18.99% 30.58% -
  Horiz. % 215.70% 183.47% 165.29% 145.45% 105.79% 130.58% 100.00%
P/EPS 40.27 41.41 34.44 29.02 26.72 20.97 22.54 47.29%
  QoQ % -2.75% 20.24% 18.68% 8.61% 27.42% -6.97% -
  Horiz. % 178.66% 183.72% 152.80% 128.75% 118.54% 93.03% 100.00%
EY 2.48 2.41 2.90 3.45 3.74 4.77 4.44 -32.20%
  QoQ % 2.90% -16.90% -15.94% -7.75% -21.59% 7.43% -
  Horiz. % 55.86% 54.28% 65.32% 77.70% 84.23% 107.43% 100.00%
DY 0.78 0.00 0.93 0.89 1.00 0.00 2.45 -53.41%
  QoQ % 0.00% 0.00% 4.49% -11.00% 0.00% 0.00% -
  Horiz. % 31.84% 0.00% 37.96% 36.33% 40.82% 0.00% 100.00%
P/NAPS 1.08 0.99 1.07 1.00 0.91 0.75 0.61 46.40%
  QoQ % 9.09% -7.48% 7.00% 9.89% 21.33% 22.95% -
  Horiz. % 177.05% 162.30% 175.41% 163.93% 149.18% 122.95% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 -
Price 3.6700 4.0600 3.3100 3.3800 3.9200 2.8300 3.5500 -
P/RPS 2.50 2.60 2.06 1.77 1.68 1.27 1.75 26.87%
  QoQ % -3.85% 26.21% 16.38% 5.36% 32.28% -27.43% -
  Horiz. % 142.86% 148.57% 117.71% 101.14% 96.00% 72.57% 100.00%
P/EPS 38.59 48.45 35.52 29.19 35.03 16.77 32.66 11.78%
  QoQ % -20.35% 36.40% 21.69% -16.67% 108.88% -48.65% -
  Horiz. % 118.16% 148.35% 108.76% 89.38% 107.26% 51.35% 100.00%
EY 2.59 2.06 2.82 3.43 2.85 5.96 3.06 -10.53%
  QoQ % 25.73% -26.95% -17.78% 20.35% -52.18% 94.77% -
  Horiz. % 84.64% 67.32% 92.16% 112.09% 93.14% 194.77% 100.00%
DY 0.82 0.00 0.91 0.89 0.77 0.00 1.69 -38.28%
  QoQ % 0.00% 0.00% 2.25% 15.58% 0.00% 0.00% -
  Horiz. % 48.52% 0.00% 53.85% 52.66% 45.56% 0.00% 100.00%
P/NAPS 1.03 1.16 1.10 1.01 1.19 0.60 0.89 10.24%
  QoQ % -11.21% 5.45% 8.91% -15.13% 98.33% -32.58% -
  Horiz. % 115.73% 130.34% 123.60% 113.48% 133.71% 67.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers