Highlights

[MBMR] QoQ Quarter Result on 2011-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -25.24%    YoY -     -9.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 584,951 614,287 543,661 492,262 421,481 382,017 409,813 26.69%
  QoQ % -4.78% 12.99% 10.44% 16.79% 10.33% -6.78% -
  Horiz. % 142.74% 149.89% 132.66% 120.12% 102.85% 93.22% 100.00%
PBT 50,407 43,813 56,192 31,553 43,622 29,037 46,379 5.69%
  QoQ % 15.05% -22.03% 78.09% -27.67% 50.23% -37.39% -
  Horiz. % 108.68% 94.47% 121.16% 68.03% 94.06% 62.61% 100.00%
Tax -4,924 -3,813 -4,428 -1,316 -4,253 -3,514 -3,437 27.00%
  QoQ % -29.14% 13.89% -236.47% 69.06% -21.03% -2.24% -
  Horiz. % 143.26% 110.94% 128.83% 38.29% 123.74% 102.24% 100.00%
NP 45,483 40,000 51,764 30,237 39,369 25,523 42,942 3.90%
  QoQ % 13.71% -22.73% 71.19% -23.20% 54.25% -40.56% -
  Horiz. % 105.92% 93.15% 120.54% 70.41% 91.68% 59.44% 100.00%
NP to SH 35,468 29,451 41,021 26,406 35,320 21,106 38,155 -4.74%
  QoQ % 20.43% -28.21% 55.35% -25.24% 67.35% -44.68% -
  Horiz. % 92.96% 77.19% 107.51% 69.21% 92.57% 55.32% 100.00%
Tax Rate 9.77 % 8.70 % 7.88 % 4.17 % 9.75 % 12.10 % 7.41 % 20.18%
  QoQ % 12.30% 10.41% 88.97% -57.23% -19.42% 63.29% -
  Horiz. % 131.85% 117.41% 106.34% 56.28% 131.58% 163.29% 100.00%
Total Cost 539,468 574,287 491,897 462,025 382,112 356,494 366,871 29.22%
  QoQ % -6.06% 16.75% 6.47% 20.91% 7.19% -2.83% -
  Horiz. % 147.05% 156.54% 134.08% 125.94% 104.15% 97.17% 100.00%
Net Worth 1,026,060 865,896 1,147,032 971,865 1,077,806 1,058,943 1,029,847 -0.24%
  QoQ % 18.50% -24.51% 18.02% -9.83% 1.78% 2.83% -
  Horiz. % 99.63% 84.08% 111.38% 94.37% 104.66% 102.83% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,188 7,895 - 14,577 14,564 - - -
  QoQ % 16.37% 0.00% 0.00% 0.09% 0.00% 0.00% -
  Horiz. % 63.09% 54.21% 0.00% 100.09% 100.00% - -
Div Payout % 25.91 % 26.81 % - % 55.21 % 41.24 % - % - % -
  QoQ % -3.36% 0.00% 0.00% 33.87% 0.00% 0.00% -
  Horiz. % 62.83% 65.01% 0.00% 133.87% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,026,060 865,896 1,147,032 971,865 1,077,806 1,058,943 1,029,847 -0.24%
  QoQ % 18.50% -24.51% 18.02% -9.83% 1.78% 2.83% -
  Horiz. % 99.63% 84.08% 111.38% 94.37% 104.66% 102.83% 100.00%
NOSH 306,286 263,190 243,015 242,966 242,749 242,876 241,182 17.22%
  QoQ % 16.37% 8.30% 0.02% 0.09% -0.05% 0.70% -
  Horiz. % 126.99% 109.13% 100.76% 100.74% 100.65% 100.70% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.78 % 6.51 % 9.52 % 6.14 % 9.34 % 6.68 % 10.48 % -17.97%
  QoQ % 19.51% -31.62% 55.05% -34.26% 39.82% -36.26% -
  Horiz. % 74.24% 62.12% 90.84% 58.59% 89.12% 63.74% 100.00%
ROE 3.46 % 3.40 % 3.58 % 2.72 % 3.28 % 1.99 % 3.70 % -4.36%
  QoQ % 1.76% -5.03% 31.62% -17.07% 64.82% -46.22% -
  Horiz. % 93.51% 91.89% 96.76% 73.51% 88.65% 53.78% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 190.98 233.40 223.71 202.60 173.63 157.29 169.92 8.08%
  QoQ % -18.17% 4.33% 10.42% 16.68% 10.39% -7.43% -
  Horiz. % 112.39% 137.36% 131.66% 119.23% 102.18% 92.57% 100.00%
EPS 11.58 11.19 16.88 9.28 14.55 8.69 15.82 -18.73%
  QoQ % 3.49% -33.71% 81.90% -36.22% 67.43% -45.07% -
  Horiz. % 73.20% 70.73% 106.70% 58.66% 91.97% 54.93% 100.00%
DPS 3.00 3.00 0.00 6.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 100.00% 100.00% - -
NAPS 3.3500 3.2900 4.7200 4.0000 4.4400 4.3600 4.2700 -14.90%
  QoQ % 1.82% -30.30% 18.00% -9.91% 1.83% 2.11% -
  Horiz. % 78.45% 77.05% 110.54% 93.68% 103.98% 102.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 149.65 157.15 139.08 125.93 107.83 97.73 104.84 26.69%
  QoQ % -4.77% 12.99% 10.44% 16.79% 10.33% -6.78% -
  Horiz. % 142.74% 149.90% 132.66% 120.12% 102.85% 93.22% 100.00%
EPS 9.07 7.53 10.49 6.76 9.04 5.40 9.76 -4.76%
  QoQ % 20.45% -28.22% 55.18% -25.22% 67.41% -44.67% -
  Horiz. % 92.93% 77.15% 107.48% 69.26% 92.62% 55.33% 100.00%
DPS 2.35 2.02 0.00 3.73 3.73 0.00 0.00 -
  QoQ % 16.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.00% 54.16% 0.00% 100.00% 100.00% - -
NAPS 2.6249 2.2152 2.9344 2.4863 2.7573 2.7091 2.6346 -0.24%
  QoQ % 18.49% -24.51% 18.02% -9.83% 1.78% 2.83% -
  Horiz. % 99.63% 84.08% 111.38% 94.37% 104.66% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.3600 2.9900 3.5400 2.4500 2.2900 2.4800 2.3200 -
P/RPS 1.76 1.28 1.58 1.21 1.32 1.58 1.37 18.12%
  QoQ % 37.50% -18.99% 30.58% -8.33% -16.46% 15.33% -
  Horiz. % 128.47% 93.43% 115.33% 88.32% 96.35% 115.33% 100.00%
P/EPS 29.02 26.72 20.97 22.54 15.74 28.54 14.66 57.46%
  QoQ % 8.61% 27.42% -6.97% 43.20% -44.85% 94.68% -
  Horiz. % 197.95% 182.26% 143.04% 153.75% 107.37% 194.68% 100.00%
EY 3.45 3.74 4.77 4.44 6.35 3.50 6.82 -36.43%
  QoQ % -7.75% -21.59% 7.43% -30.08% 81.43% -48.68% -
  Horiz. % 50.59% 54.84% 69.94% 65.10% 93.11% 51.32% 100.00%
DY 0.89 1.00 0.00 2.45 2.62 0.00 0.00 -
  QoQ % -11.00% 0.00% 0.00% -6.49% 0.00% 0.00% -
  Horiz. % 33.97% 38.17% 0.00% 93.51% 100.00% - -
P/NAPS 1.00 0.91 0.75 0.61 0.52 0.57 0.54 50.63%
  QoQ % 9.89% 21.33% 22.95% 17.31% -8.77% 5.56% -
  Horiz. % 185.19% 168.52% 138.89% 112.96% 96.30% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 24/05/11 -
Price 3.3800 3.9200 2.8300 3.5500 2.4000 2.2800 2.2800 -
P/RPS 1.77 1.68 1.27 1.75 1.38 1.45 1.34 20.33%
  QoQ % 5.36% 32.28% -27.43% 26.81% -4.83% 8.21% -
  Horiz. % 132.09% 125.37% 94.78% 130.60% 102.99% 108.21% 100.00%
P/EPS 29.19 35.03 16.77 32.66 16.49 26.24 14.41 59.89%
  QoQ % -16.67% 108.88% -48.65% 98.06% -37.16% 82.10% -
  Horiz. % 202.57% 243.10% 116.38% 226.65% 114.43% 182.10% 100.00%
EY 3.43 2.85 5.96 3.06 6.06 3.81 6.94 -37.41%
  QoQ % 20.35% -52.18% 94.77% -49.50% 59.06% -45.10% -
  Horiz. % 49.42% 41.07% 85.88% 44.09% 87.32% 54.90% 100.00%
DY 0.89 0.77 0.00 1.69 2.50 0.00 0.00 -
  QoQ % 15.58% 0.00% 0.00% -32.40% 0.00% 0.00% -
  Horiz. % 35.60% 30.80% 0.00% 67.60% 100.00% - -
P/NAPS 1.01 1.19 0.60 0.89 0.54 0.52 0.53 53.53%
  QoQ % -15.13% 98.33% -32.58% 64.81% 3.85% -1.89% -
  Horiz. % 190.57% 224.53% 113.21% 167.92% 101.89% 98.11% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers