Highlights

[MBMR] QoQ Quarter Result on 2009-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -7.82%    YoY -     25.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 388,704 404,816 363,835 292,456 298,200 264,927 246,055 35.60%
  QoQ % -3.98% 11.26% 24.41% -1.93% 12.56% 7.67% -
  Horiz. % 157.97% 164.52% 147.87% 118.86% 121.19% 107.67% 100.00%
PBT 42,324 51,846 45,201 25,742 28,900 18,910 11,702 135.44%
  QoQ % -18.37% 14.70% 75.59% -10.93% 52.83% 61.60% -
  Horiz. % 361.68% 443.05% 386.27% 219.98% 246.97% 161.60% 100.00%
Tax -3,403 -8,445 146 -2,579 -2,760 -2,266 -938 135.92%
  QoQ % 59.70% -5,884.25% 105.66% 6.56% -21.80% -141.58% -
  Horiz. % 362.79% 900.32% -15.57% 274.95% 294.24% 241.58% 100.00%
NP 38,921 43,401 45,347 23,163 26,140 16,644 10,764 135.40%
  QoQ % -10.32% -4.29% 95.77% -11.39% 57.05% 54.63% -
  Horiz. % 361.58% 403.21% 421.28% 215.19% 242.85% 154.63% 100.00%
NP to SH 34,300 38,779 39,937 20,733 22,492 13,947 9,360 137.50%
  QoQ % -11.55% -2.90% 92.63% -7.82% 61.27% 49.01% -
  Horiz. % 366.45% 414.31% 426.68% 221.51% 240.30% 149.01% 100.00%
Tax Rate 8.04 % 16.29 % -0.32 % 10.02 % 9.55 % 11.98 % 8.02 % 0.17%
  QoQ % -50.64% 5,190.63% -103.19% 4.92% -20.28% 49.38% -
  Horiz. % 100.25% 203.12% -3.99% 124.94% 119.08% 149.38% 100.00%
Total Cost 349,783 361,415 318,488 269,293 272,060 248,283 235,291 30.22%
  QoQ % -3.22% 13.48% 18.27% -1.02% 9.58% 5.52% -
  Horiz. % 148.66% 153.60% 135.36% 114.45% 115.63% 105.52% 100.00%
Net Worth 985,164 961,460 928,322 725,832 874,016 857,159 844,093 10.84%
  QoQ % 2.47% 3.57% 27.90% -16.95% 1.97% 1.55% -
  Horiz. % 116.71% 113.90% 109.98% 85.99% 103.55% 101.55% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,073 - - 7,258 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.33% 0.00% 0.00% 100.00% - - -
Div Payout % 35.20 % - % - % 35.01 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.54% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 985,164 961,460 928,322 725,832 874,016 857,159 844,093 10.84%
  QoQ % 2.47% 3.57% 27.90% -16.95% 1.97% 1.55% -
  Horiz. % 116.71% 113.90% 109.98% 85.99% 103.55% 101.55% 100.00%
NOSH 241,461 240,967 242,381 241,944 242,109 242,135 241,860 -0.11%
  QoQ % 0.21% -0.58% 0.18% -0.07% -0.01% 0.11% -
  Horiz. % 99.84% 99.63% 100.22% 100.03% 100.10% 100.11% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.01 % 10.72 % 12.46 % 7.92 % 8.77 % 6.28 % 4.37 % 73.68%
  QoQ % -6.62% -13.96% 57.32% -9.69% 39.65% 43.71% -
  Horiz. % 229.06% 245.31% 285.13% 181.24% 200.69% 143.71% 100.00%
ROE 3.48 % 4.03 % 4.30 % 2.86 % 2.57 % 1.63 % 1.11 % 114.06%
  QoQ % -13.65% -6.28% 50.35% 11.28% 57.67% 46.85% -
  Horiz. % 313.51% 363.06% 387.39% 257.66% 231.53% 146.85% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 160.98 168.00 150.11 120.88 123.17 109.41 101.73 35.76%
  QoQ % -4.18% 11.92% 24.18% -1.86% 12.58% 7.55% -
  Horiz. % 158.24% 165.14% 147.56% 118.82% 121.08% 107.55% 100.00%
EPS 14.16 16.01 16.50 8.57 9.29 5.76 3.87 137.26%
  QoQ % -11.56% -2.97% 92.53% -7.75% 61.28% 48.84% -
  Horiz. % 365.89% 413.70% 426.36% 221.45% 240.05% 148.84% 100.00%
DPS 5.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 0.00% 100.00% - - -
NAPS 4.0800 3.9900 3.8300 3.0000 3.6100 3.5400 3.4900 10.96%
  QoQ % 2.26% 4.18% 27.67% -16.90% 1.98% 1.43% -
  Horiz. % 116.91% 114.33% 109.74% 85.96% 103.44% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.44 103.56 93.08 74.82 76.29 67.78 62.95 35.60%
  QoQ % -3.98% 11.26% 24.41% -1.93% 12.56% 7.67% -
  Horiz. % 157.97% 164.51% 147.86% 118.86% 121.19% 107.67% 100.00%
EPS 8.77 9.92 10.22 5.30 5.75 3.57 2.39 137.72%
  QoQ % -11.59% -2.94% 92.83% -7.83% 61.06% 49.37% -
  Horiz. % 366.95% 415.06% 427.62% 221.76% 240.59% 149.37% 100.00%
DPS 3.09 0.00 0.00 1.86 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.13% 0.00% 0.00% 100.00% - - -
NAPS 2.5203 2.4597 2.3749 1.8569 2.2360 2.1929 2.1594 10.84%
  QoQ % 2.46% 3.57% 27.90% -16.95% 1.97% 1.55% -
  Horiz. % 116.71% 113.91% 109.98% 85.99% 103.55% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.4400 2.2300 2.0900 1.9900 1.7800 1.7700 1.7300 -
P/RPS 1.52 1.33 1.39 1.65 1.45 1.62 1.70 -7.18%
  QoQ % 14.29% -4.32% -15.76% 13.79% -10.49% -4.71% -
  Horiz. % 89.41% 78.24% 81.76% 97.06% 85.29% 95.29% 100.00%
P/EPS 17.18 13.86 12.68 23.22 19.16 30.73 44.70 -47.11%
  QoQ % 23.95% 9.31% -45.39% 21.19% -37.65% -31.25% -
  Horiz. % 38.43% 31.01% 28.37% 51.95% 42.86% 68.75% 100.00%
EY 5.82 7.22 7.88 4.31 5.22 3.25 2.24 88.89%
  QoQ % -19.39% -8.38% 82.83% -17.43% 60.62% 45.09% -
  Horiz. % 259.82% 322.32% 351.79% 192.41% 233.04% 145.09% 100.00%
DY 2.05 0.00 0.00 1.51 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.76% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.56 0.55 0.66 0.49 0.50 0.50 12.91%
  QoQ % 7.14% 1.82% -16.67% 34.69% -2.00% 0.00% -
  Horiz. % 120.00% 112.00% 110.00% 132.00% 98.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 -
Price 2.3200 2.4300 2.0800 2.0400 1.8500 1.8200 1.7400 -
P/RPS 1.44 1.45 1.39 1.69 1.50 1.66 1.71 -10.82%
  QoQ % -0.69% 4.32% -17.75% 12.67% -9.64% -2.92% -
  Horiz. % 84.21% 84.80% 81.29% 98.83% 87.72% 97.08% 100.00%
P/EPS 16.33 15.10 12.62 23.81 19.91 31.60 44.96 -49.06%
  QoQ % 8.15% 19.65% -47.00% 19.59% -36.99% -29.72% -
  Horiz. % 36.32% 33.59% 28.07% 52.96% 44.28% 70.28% 100.00%
EY 6.12 6.62 7.92 4.20 5.02 3.16 2.22 96.49%
  QoQ % -7.55% -16.41% 88.57% -16.33% 58.86% 42.34% -
  Horiz. % 275.68% 298.20% 356.76% 189.19% 226.13% 142.34% 100.00%
DY 2.16 0.00 0.00 1.47 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.94% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.61 0.54 0.68 0.51 0.51 0.50 9.12%
  QoQ % -6.56% 12.96% -20.59% 33.33% 0.00% 2.00% -
  Horiz. % 114.00% 122.00% 108.00% 136.00% 102.00% 102.00% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. JAKS - 一个大起大落的公司! Stockpick2u
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers