Highlights

[MBMR] QoQ Quarter Result on 2012-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -14.00%    YoY -     15.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 549,339 573,604 609,921 524,759 584,951 614,287 543,661 0.69%
  QoQ % -4.23% -5.95% 16.23% -10.29% -4.78% 12.99% -
  Horiz. % 101.04% 105.51% 112.19% 96.52% 107.59% 112.99% 100.00%
PBT 49,921 52,516 46,763 46,906 50,407 43,813 56,192 -7.58%
  QoQ % -4.94% 12.30% -0.30% -6.95% 15.05% -22.03% -
  Horiz. % 88.84% 93.46% 83.22% 83.47% 89.70% 77.97% 100.00%
Tax -4,196 -5,089 -5,085 -8,733 -4,924 -3,813 -4,428 -3.52%
  QoQ % 17.55% -0.08% 41.77% -77.36% -29.14% 13.89% -
  Horiz. % 94.76% 114.93% 114.84% 197.22% 111.20% 86.11% 100.00%
NP 45,725 47,427 41,678 38,173 45,483 40,000 51,764 -7.93%
  QoQ % -3.59% 13.79% 9.18% -16.07% 13.71% -22.73% -
  Horiz. % 88.33% 91.62% 80.52% 73.74% 87.87% 77.27% 100.00%
NP to SH 35,124 37,156 32,751 30,502 35,468 29,451 41,021 -9.82%
  QoQ % -5.47% 13.45% 7.37% -14.00% 20.43% -28.21% -
  Horiz. % 85.62% 90.58% 79.84% 74.36% 86.46% 71.79% 100.00%
Tax Rate 8.41 % 9.69 % 10.87 % 18.62 % 9.77 % 8.70 % 7.88 % 4.43%
  QoQ % -13.21% -10.86% -41.62% 90.58% 12.30% 10.41% -
  Horiz. % 106.73% 122.97% 137.94% 236.29% 123.98% 110.41% 100.00%
Total Cost 503,614 526,177 568,243 486,586 539,468 574,287 491,897 1.58%
  QoQ % -4.29% -7.40% 16.78% -9.80% -6.06% 16.75% -
  Horiz. % 102.38% 106.97% 115.52% 98.92% 109.67% 116.75% 100.00%
Net Worth 1,410,429 1,387,000 1,371,790 981,866 1,026,060 865,896 1,147,032 14.76%
  QoQ % 1.69% 1.11% 39.71% -4.31% 18.50% -24.51% -
  Horiz. % 122.96% 120.92% 119.59% 85.60% 89.45% 75.49% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 11,721 - 9,818 9,188 7,895 - -
  QoQ % 0.00% 0.00% 0.00% 6.86% 16.37% 0.00% -
  Horiz. % 0.00% 148.45% 0.00% 124.35% 116.37% 100.00% -
Div Payout % - % 31.55 % - % 32.19 % 25.91 % 26.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 24.24% -3.36% 0.00% -
  Horiz. % 0.00% 117.68% 0.00% 120.07% 96.64% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,410,429 1,387,000 1,371,790 981,866 1,026,060 865,896 1,147,032 14.76%
  QoQ % 1.69% 1.11% 39.71% -4.31% 18.50% -24.51% -
  Horiz. % 122.96% 120.92% 119.59% 85.60% 89.45% 75.49% 100.00%
NOSH 390,700 390,704 390,823 327,288 306,286 263,190 243,015 37.20%
  QoQ % -0.00% -0.03% 19.41% 6.86% 16.37% 8.30% -
  Horiz. % 160.77% 160.77% 160.82% 134.68% 126.04% 108.30% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.32 % 8.27 % 6.83 % 7.27 % 7.78 % 6.51 % 9.52 % -8.58%
  QoQ % 0.60% 21.08% -6.05% -6.56% 19.51% -31.62% -
  Horiz. % 87.39% 86.87% 71.74% 76.37% 81.72% 68.38% 100.00%
ROE 2.49 % 2.68 % 2.39 % 3.11 % 3.46 % 3.40 % 3.58 % -21.48%
  QoQ % -7.09% 12.13% -23.15% -10.12% 1.76% -5.03% -
  Horiz. % 69.55% 74.86% 66.76% 86.87% 96.65% 94.97% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 140.60 146.81 156.06 160.34 190.98 233.40 223.71 -26.61%
  QoQ % -4.23% -5.93% -2.67% -16.04% -18.17% 4.33% -
  Horiz. % 62.85% 65.63% 69.76% 71.67% 85.37% 104.33% 100.00%
EPS 8.99 9.51 8.38 8.57 11.58 11.19 16.88 -34.27%
  QoQ % -5.47% 13.48% -2.22% -25.99% 3.49% -33.71% -
  Horiz. % 53.26% 56.34% 49.64% 50.77% 68.60% 66.29% 100.00%
DPS 0.00 3.00 0.00 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 3.6100 3.5500 3.5100 3.0000 3.3500 3.2900 4.7200 -16.35%
  QoQ % 1.69% 1.14% 17.00% -10.45% 1.82% -30.30% -
  Horiz. % 76.48% 75.21% 74.36% 63.56% 70.97% 69.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 140.54 146.74 156.03 134.25 149.65 157.15 139.08 0.70%
  QoQ % -4.23% -5.95% 16.22% -10.29% -4.77% 12.99% -
  Horiz. % 101.05% 105.51% 112.19% 96.53% 107.60% 112.99% 100.00%
EPS 8.99 9.51 8.38 7.80 9.07 7.53 10.49 -9.77%
  QoQ % -5.47% 13.48% 7.44% -14.00% 20.45% -28.22% -
  Horiz. % 85.70% 90.66% 79.89% 74.36% 86.46% 71.78% 100.00%
DPS 0.00 3.00 0.00 2.51 2.35 2.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 6.81% 16.34% 0.00% -
  Horiz. % 0.00% 148.51% 0.00% 124.26% 116.34% 100.00% -
NAPS 3.6083 3.5483 3.5094 2.5119 2.6249 2.2152 2.9344 14.76%
  QoQ % 1.69% 1.11% 39.71% -4.30% 18.49% -24.51% -
  Horiz. % 122.97% 120.92% 119.60% 85.60% 89.45% 75.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.6000 3.8300 3.4700 3.2100 3.3600 2.9900 3.5400 -
P/RPS 2.56 2.61 2.22 2.00 1.76 1.28 1.58 37.91%
  QoQ % -1.92% 17.57% 11.00% 13.64% 37.50% -18.99% -
  Horiz. % 162.03% 165.19% 140.51% 126.58% 111.39% 81.01% 100.00%
P/EPS 40.04 40.27 41.41 34.44 29.02 26.72 20.97 53.85%
  QoQ % -0.57% -2.75% 20.24% 18.68% 8.61% 27.42% -
  Horiz. % 190.94% 192.04% 197.47% 164.23% 138.39% 127.42% 100.00%
EY 2.50 2.48 2.41 2.90 3.45 3.74 4.77 -34.97%
  QoQ % 0.81% 2.90% -16.90% -15.94% -7.75% -21.59% -
  Horiz. % 52.41% 51.99% 50.52% 60.80% 72.33% 78.41% 100.00%
DY 0.00 0.78 0.00 0.93 0.89 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 4.49% -11.00% 0.00% -
  Horiz. % 0.00% 78.00% 0.00% 93.00% 89.00% 100.00% -
P/NAPS 1.00 1.08 0.99 1.07 1.00 0.91 0.75 21.12%
  QoQ % -7.41% 9.09% -7.48% 7.00% 9.89% 21.33% -
  Horiz. % 133.33% 144.00% 132.00% 142.67% 133.33% 121.33% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 -
Price 3.5800 3.6700 4.0600 3.3100 3.3800 3.9200 2.8300 -
P/RPS 2.55 2.50 2.60 2.06 1.77 1.68 1.27 59.09%
  QoQ % 2.00% -3.85% 26.21% 16.38% 5.36% 32.28% -
  Horiz. % 200.79% 196.85% 204.72% 162.20% 139.37% 132.28% 100.00%
P/EPS 39.82 38.59 48.45 35.52 29.19 35.03 16.77 77.89%
  QoQ % 3.19% -20.35% 36.40% 21.69% -16.67% 108.88% -
  Horiz. % 237.45% 230.11% 288.91% 211.81% 174.06% 208.88% 100.00%
EY 2.51 2.59 2.06 2.82 3.43 2.85 5.96 -43.79%
  QoQ % -3.09% 25.73% -26.95% -17.78% 20.35% -52.18% -
  Horiz. % 42.11% 43.46% 34.56% 47.32% 57.55% 47.82% 100.00%
DY 0.00 0.82 0.00 0.91 0.89 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.25% 15.58% 0.00% -
  Horiz. % 0.00% 106.49% 0.00% 118.18% 115.58% 100.00% -
P/NAPS 0.99 1.03 1.16 1.10 1.01 1.19 0.60 39.59%
  QoQ % -3.88% -11.21% 5.45% 8.91% -15.13% 98.33% -
  Horiz. % 165.00% 171.67% 193.33% 183.33% 168.33% 198.33% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers