Highlights

[MBMR] QoQ Quarter Result on 2009-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 14-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -43.23%    YoY -     -78.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 292,456 298,200 264,927 246,055 270,319 314,867 307,069 -3.19%
  QoQ % -1.93% 12.56% 7.67% -8.98% -14.15% 2.54% -
  Horiz. % 95.24% 97.11% 86.28% 80.13% 88.03% 102.54% 100.00%
PBT 25,742 28,900 18,910 11,702 19,034 42,646 36,718 -21.03%
  QoQ % -10.93% 52.83% 61.60% -38.52% -55.37% 16.14% -
  Horiz. % 70.11% 78.71% 51.50% 31.87% 51.84% 116.14% 100.00%
Tax -2,579 -2,760 -2,266 -938 2,207 -5,083 -5,125 -36.65%
  QoQ % 6.56% -21.80% -141.58% -142.50% 143.42% 0.82% -
  Horiz. % 50.32% 53.85% 44.21% 18.30% -43.06% 99.18% 100.00%
NP 23,163 26,140 16,644 10,764 21,241 37,563 31,593 -18.65%
  QoQ % -11.39% 57.05% 54.63% -49.32% -43.45% 18.90% -
  Horiz. % 73.32% 82.74% 52.68% 34.07% 67.23% 118.90% 100.00%
NP to SH 20,733 22,492 13,947 9,360 16,488 32,152 25,687 -13.28%
  QoQ % -7.82% 61.27% 49.01% -43.23% -48.72% 25.17% -
  Horiz. % 80.71% 87.56% 54.30% 36.44% 64.19% 125.17% 100.00%
Tax Rate 10.02 % 9.55 % 11.98 % 8.02 % -11.60 % 11.92 % 13.96 % -19.79%
  QoQ % 4.92% -20.28% 49.38% 169.14% -197.32% -14.61% -
  Horiz. % 71.78% 68.41% 85.82% 57.45% -83.09% 85.39% 100.00%
Total Cost 269,293 272,060 248,283 235,291 249,078 277,304 275,476 -1.50%
  QoQ % -1.02% 9.58% 5.52% -5.54% -10.18% 0.66% -
  Horiz. % 97.76% 98.76% 90.13% 85.41% 90.42% 100.66% 100.00%
Net Worth 725,832 874,016 857,159 844,093 851,788 835,274 827,988 -8.38%
  QoQ % -16.95% 1.97% 1.55% -0.90% 1.98% 0.88% -
  Horiz. % 87.66% 105.56% 103.52% 101.95% 102.87% 100.88% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,258 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 35.01 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 725,832 874,016 857,159 844,093 851,788 835,274 827,988 -8.38%
  QoQ % -16.95% 1.97% 1.55% -0.90% 1.98% 0.88% -
  Horiz. % 87.66% 105.56% 103.52% 101.95% 102.87% 100.88% 100.00%
NOSH 241,944 242,109 242,135 241,860 241,985 242,108 242,101 -0.04%
  QoQ % -0.07% -0.01% 0.11% -0.05% -0.05% 0.00% -
  Horiz. % 99.93% 100.00% 100.01% 99.90% 99.95% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.92 % 8.77 % 6.28 % 4.37 % 7.86 % 11.93 % 10.29 % -15.97%
  QoQ % -9.69% 39.65% 43.71% -44.40% -34.12% 15.94% -
  Horiz. % 76.97% 85.23% 61.03% 42.47% 76.38% 115.94% 100.00%
ROE 2.86 % 2.57 % 1.63 % 1.11 % 1.94 % 3.85 % 3.10 % -5.22%
  QoQ % 11.28% 57.67% 46.85% -42.78% -49.61% 24.19% -
  Horiz. % 92.26% 82.90% 52.58% 35.81% 62.58% 124.19% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.88 123.17 109.41 101.73 111.71 130.05 126.83 -3.14%
  QoQ % -1.86% 12.58% 7.55% -8.93% -14.10% 2.54% -
  Horiz. % 95.31% 97.11% 86.27% 80.21% 88.08% 102.54% 100.00%
EPS 8.57 9.29 5.76 3.87 6.81 13.28 10.61 -13.23%
  QoQ % -7.75% 61.28% 48.84% -43.17% -48.72% 25.16% -
  Horiz. % 80.77% 87.56% 54.29% 36.48% 64.18% 125.16% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 3.0000 3.6100 3.5400 3.4900 3.5200 3.4500 3.4200 -8.34%
  QoQ % -16.90% 1.98% 1.43% -0.85% 2.03% 0.88% -
  Horiz. % 87.72% 105.56% 103.51% 102.05% 102.92% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.82 76.29 67.78 62.95 69.16 80.55 78.56 -3.19%
  QoQ % -1.93% 12.56% 7.67% -8.98% -14.14% 2.53% -
  Horiz. % 95.24% 97.11% 86.28% 80.13% 88.03% 102.53% 100.00%
EPS 5.30 5.75 3.57 2.39 4.22 8.23 6.57 -13.31%
  QoQ % -7.83% 61.06% 49.37% -43.36% -48.72% 25.27% -
  Horiz. % 80.67% 87.52% 54.34% 36.38% 64.23% 125.27% 100.00%
DPS 1.86 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. % 100.00% - - - - - -
NAPS 1.8569 2.2360 2.1929 2.1594 2.1791 2.1369 2.1182 -8.38%
  QoQ % -16.95% 1.97% 1.55% -0.90% 1.97% 0.88% -
  Horiz. % 87.66% 105.56% 103.53% 101.95% 102.88% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.9900 1.7800 1.7700 1.7300 1.7500 1.6600 1.9100 -
P/RPS 1.65 1.45 1.62 1.70 1.57 1.28 1.51 6.07%
  QoQ % 13.79% -10.49% -4.71% 8.28% 22.66% -15.23% -
  Horiz. % 109.27% 96.03% 107.28% 112.58% 103.97% 84.77% 100.00%
P/EPS 23.22 19.16 30.73 44.70 25.68 12.50 18.00 18.45%
  QoQ % 21.19% -37.65% -31.25% 74.07% 105.44% -30.56% -
  Horiz. % 129.00% 106.44% 170.72% 248.33% 142.67% 69.44% 100.00%
EY 4.31 5.22 3.25 2.24 3.89 8.00 5.55 -15.47%
  QoQ % -17.43% 60.62% 45.09% -42.42% -51.37% 44.14% -
  Horiz. % 77.66% 94.05% 58.56% 40.36% 70.09% 144.14% 100.00%
DY 1.51 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. % 100.00% - - - - - -
P/NAPS 0.66 0.49 0.50 0.50 0.50 0.48 0.56 11.54%
  QoQ % 34.69% -2.00% 0.00% 0.00% 4.17% -14.29% -
  Horiz. % 117.86% 87.50% 89.29% 89.29% 89.29% 85.71% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 -
Price 2.0400 1.8500 1.8200 1.7400 1.8500 1.7900 1.8500 -
P/RPS 1.69 1.50 1.66 1.71 1.66 1.38 1.46 10.21%
  QoQ % 12.67% -9.64% -2.92% 3.01% 20.29% -5.48% -
  Horiz. % 115.75% 102.74% 113.70% 117.12% 113.70% 94.52% 100.00%
P/EPS 23.81 19.91 31.60 44.96 27.15 13.48 17.44 23.00%
  QoQ % 19.59% -36.99% -29.72% 65.60% 101.41% -22.71% -
  Horiz. % 136.53% 114.16% 181.19% 257.80% 155.68% 77.29% 100.00%
EY 4.20 5.02 3.16 2.22 3.68 7.42 5.74 -18.75%
  QoQ % -16.33% 58.86% 42.34% -39.67% -50.40% 29.27% -
  Horiz. % 73.17% 87.46% 55.05% 38.68% 64.11% 129.27% 100.00%
DY 1.47 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. % 100.00% - - - - - -
P/NAPS 0.68 0.51 0.51 0.50 0.53 0.52 0.54 16.56%
  QoQ % 33.33% 0.00% 2.00% -5.66% 1.92% -3.70% -
  Horiz. % 125.93% 94.44% 94.44% 92.59% 98.15% 96.30% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers