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 - 390,820
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.
 


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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers