Highlights

[MBMR] QoQ Quarter Result on 2011-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     31.03%    YoY -     -4.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 492,262 421,481 382,017 409,813 371,139 388,704 404,816 13.89%
  QoQ % 16.79% 10.33% -6.78% 10.42% -4.52% -3.98% -
  Horiz. % 121.60% 104.12% 94.37% 101.23% 91.68% 96.02% 100.00%
PBT 31,553 43,622 29,037 46,379 33,031 42,324 51,846 -28.12%
  QoQ % -27.67% 50.23% -37.39% 40.41% -21.96% -18.37% -
  Horiz. % 60.86% 84.14% 56.01% 89.46% 63.71% 81.63% 100.00%
Tax -1,316 -4,253 -3,514 -3,437 1,795 -3,403 -8,445 -70.94%
  QoQ % 69.06% -21.03% -2.24% -291.48% 152.75% 59.70% -
  Horiz. % 15.58% 50.36% 41.61% 40.70% -21.26% 40.30% 100.00%
NP 30,237 39,369 25,523 42,942 34,826 38,921 43,401 -21.36%
  QoQ % -23.20% 54.25% -40.56% 23.30% -10.52% -10.32% -
  Horiz. % 69.67% 90.71% 58.81% 98.94% 80.24% 89.68% 100.00%
NP to SH 26,406 35,320 21,106 38,155 29,120 34,300 38,779 -22.55%
  QoQ % -25.24% 67.35% -44.68% 31.03% -15.10% -11.55% -
  Horiz. % 68.09% 91.08% 54.43% 98.39% 75.09% 88.45% 100.00%
Tax Rate 4.17 % 9.75 % 12.10 % 7.41 % -5.43 % 8.04 % 16.29 % -59.58%
  QoQ % -57.23% -19.42% 63.29% 236.46% -167.54% -50.64% -
  Horiz. % 25.60% 59.85% 74.28% 45.49% -33.33% 49.36% 100.00%
Total Cost 462,025 382,112 356,494 366,871 336,313 349,783 361,415 17.74%
  QoQ % 20.91% 7.19% -2.83% 9.09% -3.85% -3.22% -
  Horiz. % 127.84% 105.73% 98.64% 101.51% 93.05% 96.78% 100.00%
Net Worth 971,865 1,077,806 1,058,943 1,029,847 969,072 985,164 961,460 0.72%
  QoQ % -9.83% 1.78% 2.83% 6.27% -1.63% 2.47% -
  Horiz. % 101.08% 112.10% 110.14% 107.11% 100.79% 102.47% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,577 14,564 - - 12,113 12,073 - -
  QoQ % 0.09% 0.00% 0.00% 0.00% 0.33% 0.00% -
  Horiz. % 120.75% 120.64% 0.00% 0.00% 100.33% 100.00% -
Div Payout % 55.21 % 41.24 % - % - % 41.60 % 35.20 % - % -
  QoQ % 33.87% 0.00% 0.00% 0.00% 18.18% 0.00% -
  Horiz. % 156.85% 117.16% 0.00% 0.00% 118.18% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 971,865 1,077,806 1,058,943 1,029,847 969,072 985,164 961,460 0.72%
  QoQ % -9.83% 1.78% 2.83% 6.27% -1.63% 2.47% -
  Horiz. % 101.08% 112.10% 110.14% 107.11% 100.79% 102.47% 100.00%
NOSH 242,966 242,749 242,876 241,182 242,268 241,461 240,967 0.55%
  QoQ % 0.09% -0.05% 0.70% -0.45% 0.33% 0.21% -
  Horiz. % 100.83% 100.74% 100.79% 100.09% 100.54% 100.21% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.14 % 9.34 % 6.68 % 10.48 % 9.38 % 10.01 % 10.72 % -30.96%
  QoQ % -34.26% 39.82% -36.26% 11.73% -6.29% -6.62% -
  Horiz. % 57.28% 87.13% 62.31% 97.76% 87.50% 93.38% 100.00%
ROE 2.72 % 3.28 % 1.99 % 3.70 % 3.00 % 3.48 % 4.03 % -23.00%
  QoQ % -17.07% 64.82% -46.22% 23.33% -13.79% -13.65% -
  Horiz. % 67.49% 81.39% 49.38% 91.81% 74.44% 86.35% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 202.60 173.63 157.29 169.92 153.19 160.98 168.00 13.26%
  QoQ % 16.68% 10.39% -7.43% 10.92% -4.84% -4.18% -
  Horiz. % 120.60% 103.35% 93.62% 101.14% 91.18% 95.82% 100.00%
EPS 9.28 14.55 8.69 15.82 12.01 14.16 16.01 -30.41%
  QoQ % -36.22% 67.43% -45.07% 31.72% -15.18% -11.56% -
  Horiz. % 57.96% 90.88% 54.28% 98.81% 75.02% 88.44% 100.00%
DPS 6.00 6.00 0.00 0.00 5.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 4.0000 4.4400 4.3600 4.2700 4.0000 4.0800 3.9900 0.17%
  QoQ % -9.91% 1.83% 2.11% 6.75% -1.96% 2.26% -
  Horiz. % 100.25% 111.28% 109.27% 107.02% 100.25% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 125.93 107.83 97.73 104.84 94.95 99.44 103.56 13.89%
  QoQ % 16.79% 10.33% -6.78% 10.42% -4.52% -3.98% -
  Horiz. % 121.60% 104.12% 94.37% 101.24% 91.69% 96.02% 100.00%
EPS 6.76 9.04 5.40 9.76 7.45 8.77 9.92 -22.51%
  QoQ % -25.22% 67.41% -44.67% 31.01% -15.05% -11.59% -
  Horiz. % 68.15% 91.13% 54.44% 98.39% 75.10% 88.41% 100.00%
DPS 3.73 3.73 0.00 0.00 3.10 3.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.32% 0.00% -
  Horiz. % 120.71% 120.71% 0.00% 0.00% 100.32% 100.00% -
NAPS 2.4863 2.7573 2.7091 2.6346 2.4792 2.5203 2.4597 0.72%
  QoQ % -9.83% 1.78% 2.83% 6.27% -1.63% 2.46% -
  Horiz. % 101.08% 112.10% 110.14% 107.11% 100.79% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.4500 2.2900 2.4800 2.3200 2.5700 2.4400 2.2300 -
P/RPS 1.21 1.32 1.58 1.37 1.68 1.52 1.33 -6.09%
  QoQ % -8.33% -16.46% 15.33% -18.45% 10.53% 14.29% -
  Horiz. % 90.98% 99.25% 118.80% 103.01% 126.32% 114.29% 100.00%
P/EPS 22.54 15.74 28.54 14.66 21.38 17.18 13.86 38.17%
  QoQ % 43.20% -44.85% 94.68% -31.43% 24.45% 23.95% -
  Horiz. % 162.63% 113.56% 205.92% 105.77% 154.26% 123.95% 100.00%
EY 4.44 6.35 3.50 6.82 4.68 5.82 7.22 -27.62%
  QoQ % -30.08% 81.43% -48.68% 45.73% -19.59% -19.39% -
  Horiz. % 61.50% 87.95% 48.48% 94.46% 64.82% 80.61% 100.00%
DY 2.45 2.62 0.00 0.00 1.95 2.05 0.00 -
  QoQ % -6.49% 0.00% 0.00% 0.00% -4.88% 0.00% -
  Horiz. % 119.51% 127.80% 0.00% 0.00% 95.12% 100.00% -
P/NAPS 0.61 0.52 0.57 0.54 0.64 0.60 0.56 5.85%
  QoQ % 17.31% -8.77% 5.56% -15.62% 6.67% 7.14% -
  Horiz. % 108.93% 92.86% 101.79% 96.43% 114.29% 107.14% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 10/11/11 11/08/11 24/05/11 17/02/11 11/11/10 17/08/10 -
Price 3.5500 2.4000 2.2800 2.2800 2.4800 2.3200 2.4300 -
P/RPS 1.75 1.38 1.45 1.34 1.62 1.44 1.45 13.32%
  QoQ % 26.81% -4.83% 8.21% -17.28% 12.50% -0.69% -
  Horiz. % 120.69% 95.17% 100.00% 92.41% 111.72% 99.31% 100.00%
P/EPS 32.66 16.49 26.24 14.41 20.63 16.33 15.10 67.01%
  QoQ % 98.06% -37.16% 82.10% -30.15% 26.33% 8.15% -
  Horiz. % 216.29% 109.21% 173.77% 95.43% 136.62% 108.15% 100.00%
EY 3.06 6.06 3.81 6.94 4.85 6.12 6.62 -40.13%
  QoQ % -49.50% 59.06% -45.10% 43.09% -20.75% -7.55% -
  Horiz. % 46.22% 91.54% 57.55% 104.83% 73.26% 92.45% 100.00%
DY 1.69 2.50 0.00 0.00 2.02 2.16 0.00 -
  QoQ % -32.40% 0.00% 0.00% 0.00% -6.48% 0.00% -
  Horiz. % 78.24% 115.74% 0.00% 0.00% 93.52% 100.00% -
P/NAPS 0.89 0.54 0.52 0.53 0.62 0.57 0.61 28.55%
  QoQ % 64.81% 3.85% -1.89% -14.52% 8.77% -6.56% -
  Horiz. % 145.90% 88.52% 85.25% 86.89% 101.64% 93.44% 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