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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers