Highlights

[MBMR] QoQ Quarter Result on 2008-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -48.72%    YoY -     -27.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 298,200 264,927 246,055 270,319 314,867 307,069 267,751 7.44%
  QoQ % 12.56% 7.67% -8.98% -14.15% 2.54% 14.68% -
  Horiz. % 111.37% 98.95% 91.90% 100.96% 117.60% 114.68% 100.00%
PBT 28,900 18,910 11,702 19,034 42,646 36,718 51,496 -31.94%
  QoQ % 52.83% 61.60% -38.52% -55.37% 16.14% -28.70% -
  Horiz. % 56.12% 36.72% 22.72% 36.96% 82.81% 71.30% 100.00%
Tax -2,760 -2,266 -938 2,207 -5,083 -5,125 -3,950 -21.24%
  QoQ % -21.80% -141.58% -142.50% 143.42% 0.82% -29.75% -
  Horiz. % 69.87% 57.37% 23.75% -55.87% 128.68% 129.75% 100.00%
NP 26,140 16,644 10,764 21,241 37,563 31,593 47,546 -32.86%
  QoQ % 57.05% 54.63% -49.32% -43.45% 18.90% -33.55% -
  Horiz. % 54.98% 35.01% 22.64% 44.67% 79.00% 66.45% 100.00%
NP to SH 22,492 13,947 9,360 16,488 32,152 25,687 42,817 -34.87%
  QoQ % 61.27% 49.01% -43.23% -48.72% 25.17% -40.01% -
  Horiz. % 52.53% 32.57% 21.86% 38.51% 75.09% 59.99% 100.00%
Tax Rate 9.55 % 11.98 % 8.02 % -11.60 % 11.92 % 13.96 % 7.67 % 15.72%
  QoQ % -20.28% 49.38% 169.14% -197.32% -14.61% 82.01% -
  Horiz. % 124.51% 156.19% 104.56% -151.24% 155.41% 182.01% 100.00%
Total Cost 272,060 248,283 235,291 249,078 277,304 275,476 220,205 15.12%
  QoQ % 9.58% 5.52% -5.54% -10.18% 0.66% 25.10% -
  Horiz. % 123.55% 112.75% 106.85% 113.11% 125.93% 125.10% 100.00%
Net Worth 874,016 857,159 844,093 851,788 835,274 827,988 798,734 6.18%
  QoQ % 1.97% 1.55% -0.90% 1.98% 0.88% 3.66% -
  Horiz. % 109.43% 107.31% 105.68% 106.64% 104.57% 103.66% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 874,016 857,159 844,093 851,788 835,274 827,988 798,734 6.18%
  QoQ % 1.97% 1.55% -0.90% 1.98% 0.88% 3.66% -
  Horiz. % 109.43% 107.31% 105.68% 106.64% 104.57% 103.66% 100.00%
NOSH 242,109 242,135 241,860 241,985 242,108 242,101 242,040 0.02%
  QoQ % -0.01% 0.11% -0.05% -0.05% 0.00% 0.03% -
  Horiz. % 100.03% 100.04% 99.93% 99.98% 100.03% 100.03% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.77 % 6.28 % 4.37 % 7.86 % 11.93 % 10.29 % 17.76 % -37.50%
  QoQ % 39.65% 43.71% -44.40% -34.12% 15.94% -42.06% -
  Horiz. % 49.38% 35.36% 24.61% 44.26% 67.17% 57.94% 100.00%
ROE 2.57 % 1.63 % 1.11 % 1.94 % 3.85 % 3.10 % 5.36 % -38.71%
  QoQ % 57.67% 46.85% -42.78% -49.61% 24.19% -42.16% -
  Horiz. % 47.95% 30.41% 20.71% 36.19% 71.83% 57.84% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 123.17 109.41 101.73 111.71 130.05 126.83 110.62 7.42%
  QoQ % 12.58% 7.55% -8.93% -14.10% 2.54% 14.65% -
  Horiz. % 111.35% 98.91% 91.96% 100.99% 117.56% 114.65% 100.00%
EPS 9.29 5.76 3.87 6.81 13.28 10.61 17.69 -34.88%
  QoQ % 61.28% 48.84% -43.17% -48.72% 25.16% -40.02% -
  Horiz. % 52.52% 32.56% 21.88% 38.50% 75.07% 59.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6100 3.5400 3.4900 3.5200 3.4500 3.4200 3.3000 6.16%
  QoQ % 1.98% 1.43% -0.85% 2.03% 0.88% 3.64% -
  Horiz. % 109.39% 107.27% 105.76% 106.67% 104.55% 103.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.29 67.78 62.95 69.16 80.55 78.56 68.50 7.44%
  QoQ % 12.56% 7.67% -8.98% -14.14% 2.53% 14.69% -
  Horiz. % 111.37% 98.95% 91.90% 100.96% 117.59% 114.69% 100.00%
EPS 5.75 3.57 2.39 4.22 8.23 6.57 10.95 -34.89%
  QoQ % 61.06% 49.37% -43.36% -48.72% 25.27% -40.00% -
  Horiz. % 52.51% 32.60% 21.83% 38.54% 75.16% 60.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2360 2.1929 2.1594 2.1791 2.1369 2.1182 2.0434 6.18%
  QoQ % 1.97% 1.55% -0.90% 1.97% 0.88% 3.66% -
  Horiz. % 109.43% 107.32% 105.68% 106.64% 104.58% 103.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.7800 1.7700 1.7300 1.7500 1.6600 1.9100 2.1800 -
P/RPS 1.45 1.62 1.70 1.57 1.28 1.51 1.97 -18.46%
  QoQ % -10.49% -4.71% 8.28% 22.66% -15.23% -23.35% -
  Horiz. % 73.60% 82.23% 86.29% 79.70% 64.97% 76.65% 100.00%
P/EPS 19.16 30.73 44.70 25.68 12.50 18.00 12.32 34.20%
  QoQ % -37.65% -31.25% 74.07% 105.44% -30.56% 46.10% -
  Horiz. % 155.52% 249.43% 362.82% 208.44% 101.46% 146.10% 100.00%
EY 5.22 3.25 2.24 3.89 8.00 5.55 8.11 -25.43%
  QoQ % 60.62% 45.09% -42.42% -51.37% 44.14% -31.57% -
  Horiz. % 64.36% 40.07% 27.62% 47.97% 98.64% 68.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.50 0.50 0.50 0.48 0.56 0.66 -17.99%
  QoQ % -2.00% 0.00% 0.00% 4.17% -14.29% -15.15% -
  Horiz. % 74.24% 75.76% 75.76% 75.76% 72.73% 84.85% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 -
Price 1.8500 1.8200 1.7400 1.8500 1.7900 1.8500 2.0800 -
P/RPS 1.50 1.66 1.71 1.66 1.38 1.46 1.88 -13.96%
  QoQ % -9.64% -2.92% 3.01% 20.29% -5.48% -22.34% -
  Horiz. % 79.79% 88.30% 90.96% 88.30% 73.40% 77.66% 100.00%
P/EPS 19.91 31.60 44.96 27.15 13.48 17.44 11.76 42.00%
  QoQ % -36.99% -29.72% 65.60% 101.41% -22.71% 48.30% -
  Horiz. % 169.30% 268.71% 382.31% 230.87% 114.63% 148.30% 100.00%
EY 5.02 3.16 2.22 3.68 7.42 5.74 8.50 -29.59%
  QoQ % 58.86% 42.34% -39.67% -50.40% 29.27% -32.47% -
  Horiz. % 59.06% 37.18% 26.12% 43.29% 87.29% 67.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.51 0.50 0.53 0.52 0.54 0.63 -13.13%
  QoQ % 0.00% 2.00% -5.66% 1.92% -3.70% -14.29% -
  Horiz. % 80.95% 80.95% 79.37% 84.13% 82.54% 85.71% 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