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 - 390,887
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers