Highlights

[MBMR] QoQ Quarter Result on 2010-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     92.63%    YoY -     326.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 371,139 388,704 404,816 363,835 292,456 298,200 264,927 25.12%
  QoQ % -4.52% -3.98% 11.26% 24.41% -1.93% 12.56% -
  Horiz. % 140.09% 146.72% 152.80% 137.33% 110.39% 112.56% 100.00%
PBT 33,031 42,324 51,846 45,201 25,742 28,900 18,910 44.89%
  QoQ % -21.96% -18.37% 14.70% 75.59% -10.93% 52.83% -
  Horiz. % 174.67% 223.82% 274.17% 239.03% 136.13% 152.83% 100.00%
Tax 1,795 -3,403 -8,445 146 -2,579 -2,760 -2,266 -
  QoQ % 152.75% 59.70% -5,884.25% 105.66% 6.56% -21.80% -
  Horiz. % -79.21% 150.18% 372.68% -6.44% 113.81% 121.80% 100.00%
NP 34,826 38,921 43,401 45,347 23,163 26,140 16,644 63.37%
  QoQ % -10.52% -10.32% -4.29% 95.77% -11.39% 57.05% -
  Horiz. % 209.24% 233.84% 260.76% 272.45% 139.17% 157.05% 100.00%
NP to SH 29,120 34,300 38,779 39,937 20,733 22,492 13,947 63.14%
  QoQ % -15.10% -11.55% -2.90% 92.63% -7.82% 61.27% -
  Horiz. % 208.79% 245.93% 278.05% 286.35% 148.66% 161.27% 100.00%
Tax Rate -5.43 % 8.04 % 16.29 % -0.32 % 10.02 % 9.55 % 11.98 % -
  QoQ % -167.54% -50.64% 5,190.63% -103.19% 4.92% -20.28% -
  Horiz. % -45.33% 67.11% 135.98% -2.67% 83.64% 79.72% 100.00%
Total Cost 336,313 349,783 361,415 318,488 269,293 272,060 248,283 22.36%
  QoQ % -3.85% -3.22% 13.48% 18.27% -1.02% 9.58% -
  Horiz. % 135.46% 140.88% 145.57% 128.28% 108.46% 109.58% 100.00%
Net Worth 969,072 985,164 961,460 928,322 725,832 874,016 857,159 8.50%
  QoQ % -1.63% 2.47% 3.57% 27.90% -16.95% 1.97% -
  Horiz. % 113.06% 114.93% 112.17% 108.30% 84.68% 101.97% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,113 12,073 - - 7,258 - - -
  QoQ % 0.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.89% 166.33% 0.00% 0.00% 100.00% - -
Div Payout % 41.60 % 35.20 % - % - % 35.01 % - % - % -
  QoQ % 18.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.82% 100.54% 0.00% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 969,072 985,164 961,460 928,322 725,832 874,016 857,159 8.50%
  QoQ % -1.63% 2.47% 3.57% 27.90% -16.95% 1.97% -
  Horiz. % 113.06% 114.93% 112.17% 108.30% 84.68% 101.97% 100.00%
NOSH 242,268 241,461 240,967 242,381 241,944 242,109 242,135 0.04%
  QoQ % 0.33% 0.21% -0.58% 0.18% -0.07% -0.01% -
  Horiz. % 100.05% 99.72% 99.52% 100.10% 99.92% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.38 % 10.01 % 10.72 % 12.46 % 7.92 % 8.77 % 6.28 % 30.57%
  QoQ % -6.29% -6.62% -13.96% 57.32% -9.69% 39.65% -
  Horiz. % 149.36% 159.39% 170.70% 198.41% 126.11% 139.65% 100.00%
ROE 3.00 % 3.48 % 4.03 % 4.30 % 2.86 % 2.57 % 1.63 % 50.02%
  QoQ % -13.79% -13.65% -6.28% 50.35% 11.28% 57.67% -
  Horiz. % 184.05% 213.50% 247.24% 263.80% 175.46% 157.67% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 153.19 160.98 168.00 150.11 120.88 123.17 109.41 25.08%
  QoQ % -4.84% -4.18% 11.92% 24.18% -1.86% 12.58% -
  Horiz. % 140.01% 147.13% 153.55% 137.20% 110.48% 112.58% 100.00%
EPS 12.01 14.16 16.01 16.50 8.57 9.29 5.76 62.99%
  QoQ % -15.18% -11.56% -2.97% 92.53% -7.75% 61.28% -
  Horiz. % 208.51% 245.83% 277.95% 286.46% 148.78% 161.28% 100.00%
DPS 5.00 5.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 0.00% 0.00% 100.00% - -
NAPS 4.0000 4.0800 3.9900 3.8300 3.0000 3.6100 3.5400 8.46%
  QoQ % -1.96% 2.26% 4.18% 27.67% -16.90% 1.98% -
  Horiz. % 112.99% 115.25% 112.71% 108.19% 84.75% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 94.95 99.44 103.56 93.08 74.82 76.29 67.78 25.12%
  QoQ % -4.52% -3.98% 11.26% 24.41% -1.93% 12.56% -
  Horiz. % 140.09% 146.71% 152.79% 137.33% 110.39% 112.56% 100.00%
EPS 7.45 8.77 9.92 10.22 5.30 5.75 3.57 63.08%
  QoQ % -15.05% -11.59% -2.94% 92.83% -7.83% 61.06% -
  Horiz. % 208.68% 245.66% 277.87% 286.27% 148.46% 161.06% 100.00%
DPS 3.10 3.09 0.00 0.00 1.86 0.00 0.00 -
  QoQ % 0.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 166.13% 0.00% 0.00% 100.00% - -
NAPS 2.4792 2.5203 2.4597 2.3749 1.8569 2.2360 2.1929 8.50%
  QoQ % -1.63% 2.46% 3.57% 27.90% -16.95% 1.97% -
  Horiz. % 113.06% 114.93% 112.17% 108.30% 84.68% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.5700 2.4400 2.2300 2.0900 1.9900 1.7800 1.7700 -
P/RPS 1.68 1.52 1.33 1.39 1.65 1.45 1.62 2.45%
  QoQ % 10.53% 14.29% -4.32% -15.76% 13.79% -10.49% -
  Horiz. % 103.70% 93.83% 82.10% 85.80% 101.85% 89.51% 100.00%
P/EPS 21.38 17.18 13.86 12.68 23.22 19.16 30.73 -21.43%
  QoQ % 24.45% 23.95% 9.31% -45.39% 21.19% -37.65% -
  Horiz. % 69.57% 55.91% 45.10% 41.26% 75.56% 62.35% 100.00%
EY 4.68 5.82 7.22 7.88 4.31 5.22 3.25 27.43%
  QoQ % -19.59% -19.39% -8.38% 82.83% -17.43% 60.62% -
  Horiz. % 144.00% 179.08% 222.15% 242.46% 132.62% 160.62% 100.00%
DY 1.95 2.05 0.00 0.00 1.51 0.00 0.00 -
  QoQ % -4.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.14% 135.76% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.60 0.56 0.55 0.66 0.49 0.50 17.84%
  QoQ % 6.67% 7.14% 1.82% -16.67% 34.69% -2.00% -
  Horiz. % 128.00% 120.00% 112.00% 110.00% 132.00% 98.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 -
Price 2.4800 2.3200 2.4300 2.0800 2.0400 1.8500 1.8200 -
P/RPS 1.62 1.44 1.45 1.39 1.69 1.50 1.66 -1.61%
  QoQ % 12.50% -0.69% 4.32% -17.75% 12.67% -9.64% -
  Horiz. % 97.59% 86.75% 87.35% 83.73% 101.81% 90.36% 100.00%
P/EPS 20.63 16.33 15.10 12.62 23.81 19.91 31.60 -24.69%
  QoQ % 26.33% 8.15% 19.65% -47.00% 19.59% -36.99% -
  Horiz. % 65.28% 51.68% 47.78% 39.94% 75.35% 63.01% 100.00%
EY 4.85 6.12 6.62 7.92 4.20 5.02 3.16 32.95%
  QoQ % -20.75% -7.55% -16.41% 88.57% -16.33% 58.86% -
  Horiz. % 153.48% 193.67% 209.49% 250.63% 132.91% 158.86% 100.00%
DY 2.02 2.16 0.00 0.00 1.47 0.00 0.00 -
  QoQ % -6.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.41% 146.94% 0.00% 0.00% 100.00% - -
P/NAPS 0.62 0.57 0.61 0.54 0.68 0.51 0.51 13.87%
  QoQ % 8.77% -6.56% 12.96% -20.59% 33.33% 0.00% -
  Horiz. % 121.57% 111.76% 119.61% 105.88% 133.33% 100.00% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers