Highlights

[MBMR] QoQ Quarter Result on 2012-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     55.35%    YoY -     7.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 524,759 584,951 614,287 543,661 492,262 421,481 382,017 23.45%
  QoQ % -10.29% -4.78% 12.99% 10.44% 16.79% 10.33% -
  Horiz. % 137.37% 153.12% 160.80% 142.31% 128.86% 110.33% 100.00%
PBT 46,906 50,407 43,813 56,192 31,553 43,622 29,037 37.47%
  QoQ % -6.95% 15.05% -22.03% 78.09% -27.67% 50.23% -
  Horiz. % 161.54% 173.60% 150.89% 193.52% 108.66% 150.23% 100.00%
Tax -8,733 -4,924 -3,813 -4,428 -1,316 -4,253 -3,514 82.97%
  QoQ % -77.36% -29.14% 13.89% -236.47% 69.06% -21.03% -
  Horiz. % 248.52% 140.13% 108.51% 126.01% 37.45% 121.03% 100.00%
NP 38,173 45,483 40,000 51,764 30,237 39,369 25,523 30.62%
  QoQ % -16.07% 13.71% -22.73% 71.19% -23.20% 54.25% -
  Horiz. % 149.56% 178.20% 156.72% 202.81% 118.47% 154.25% 100.00%
NP to SH 30,502 35,468 29,451 41,021 26,406 35,320 21,106 27.68%
  QoQ % -14.00% 20.43% -28.21% 55.35% -25.24% 67.35% -
  Horiz. % 144.52% 168.05% 139.54% 194.36% 125.11% 167.35% 100.00%
Tax Rate 18.62 % 9.77 % 8.70 % 7.88 % 4.17 % 9.75 % 12.10 % 33.12%
  QoQ % 90.58% 12.30% 10.41% 88.97% -57.23% -19.42% -
  Horiz. % 153.88% 80.74% 71.90% 65.12% 34.46% 80.58% 100.00%
Total Cost 486,586 539,468 574,287 491,897 462,025 382,112 356,494 22.93%
  QoQ % -9.80% -6.06% 16.75% 6.47% 20.91% 7.19% -
  Horiz. % 136.49% 151.33% 161.09% 137.98% 129.60% 107.19% 100.00%
Net Worth 981,866 1,026,060 865,896 1,147,032 971,865 1,077,806 1,058,943 -4.89%
  QoQ % -4.31% 18.50% -24.51% 18.02% -9.83% 1.78% -
  Horiz. % 92.72% 96.89% 81.77% 108.32% 91.78% 101.78% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,818 9,188 7,895 - 14,577 14,564 - -
  QoQ % 6.86% 16.37% 0.00% 0.00% 0.09% 0.00% -
  Horiz. % 67.41% 63.09% 54.21% 0.00% 100.09% 100.00% -
Div Payout % 32.19 % 25.91 % 26.81 % - % 55.21 % 41.24 % - % -
  QoQ % 24.24% -3.36% 0.00% 0.00% 33.87% 0.00% -
  Horiz. % 78.06% 62.83% 65.01% 0.00% 133.87% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 981,866 1,026,060 865,896 1,147,032 971,865 1,077,806 1,058,943 -4.89%
  QoQ % -4.31% 18.50% -24.51% 18.02% -9.83% 1.78% -
  Horiz. % 92.72% 96.89% 81.77% 108.32% 91.78% 101.78% 100.00%
NOSH 327,288 306,286 263,190 243,015 242,966 242,749 242,876 21.89%
  QoQ % 6.86% 16.37% 8.30% 0.02% 0.09% -0.05% -
  Horiz. % 134.76% 126.11% 108.36% 100.06% 100.04% 99.95% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.27 % 7.78 % 6.51 % 9.52 % 6.14 % 9.34 % 6.68 % 5.78%
  QoQ % -6.56% 19.51% -31.62% 55.05% -34.26% 39.82% -
  Horiz. % 108.83% 116.47% 97.46% 142.51% 91.92% 139.82% 100.00%
ROE 3.11 % 3.46 % 3.40 % 3.58 % 2.72 % 3.28 % 1.99 % 34.49%
  QoQ % -10.12% 1.76% -5.03% 31.62% -17.07% 64.82% -
  Horiz. % 156.28% 173.87% 170.85% 179.90% 136.68% 164.82% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 160.34 190.98 233.40 223.71 202.60 173.63 157.29 1.28%
  QoQ % -16.04% -18.17% 4.33% 10.42% 16.68% 10.39% -
  Horiz. % 101.94% 121.42% 148.39% 142.23% 128.81% 110.39% 100.00%
EPS 8.57 11.58 11.19 16.88 9.28 14.55 8.69 -0.92%
  QoQ % -25.99% 3.49% -33.71% 81.90% -36.22% 67.43% -
  Horiz. % 98.62% 133.26% 128.77% 194.25% 106.79% 167.43% 100.00%
DPS 3.00 3.00 3.00 0.00 6.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 0.00% 100.00% 100.00% -
NAPS 3.0000 3.3500 3.2900 4.7200 4.0000 4.4400 4.3600 -21.97%
  QoQ % -10.45% 1.82% -30.30% 18.00% -9.91% 1.83% -
  Horiz. % 68.81% 76.83% 75.46% 108.26% 91.74% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 134.25 149.65 157.15 139.08 125.93 107.83 97.73 23.45%
  QoQ % -10.29% -4.77% 12.99% 10.44% 16.79% 10.33% -
  Horiz. % 137.37% 153.13% 160.80% 142.31% 128.85% 110.33% 100.00%
EPS 7.80 9.07 7.53 10.49 6.76 9.04 5.40 27.64%
  QoQ % -14.00% 20.45% -28.22% 55.18% -25.22% 67.41% -
  Horiz. % 144.44% 167.96% 139.44% 194.26% 125.19% 167.41% 100.00%
DPS 2.51 2.35 2.02 0.00 3.73 3.73 0.00 -
  QoQ % 6.81% 16.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.29% 63.00% 54.16% 0.00% 100.00% 100.00% -
NAPS 2.5119 2.6249 2.2152 2.9344 2.4863 2.7573 2.7091 -4.89%
  QoQ % -4.30% 18.49% -24.51% 18.02% -9.83% 1.78% -
  Horiz. % 92.72% 96.89% 81.77% 108.32% 91.78% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.2100 3.3600 2.9900 3.5400 2.4500 2.2900 2.4800 -
P/RPS 2.00 1.76 1.28 1.58 1.21 1.32 1.58 16.93%
  QoQ % 13.64% 37.50% -18.99% 30.58% -8.33% -16.46% -
  Horiz. % 126.58% 111.39% 81.01% 100.00% 76.58% 83.54% 100.00%
P/EPS 34.44 29.02 26.72 20.97 22.54 15.74 28.54 13.28%
  QoQ % 18.68% 8.61% 27.42% -6.97% 43.20% -44.85% -
  Horiz. % 120.67% 101.68% 93.62% 73.48% 78.98% 55.15% 100.00%
EY 2.90 3.45 3.74 4.77 4.44 6.35 3.50 -11.73%
  QoQ % -15.94% -7.75% -21.59% 7.43% -30.08% 81.43% -
  Horiz. % 82.86% 98.57% 106.86% 136.29% 126.86% 181.43% 100.00%
DY 0.93 0.89 1.00 0.00 2.45 2.62 0.00 -
  QoQ % 4.49% -11.00% 0.00% 0.00% -6.49% 0.00% -
  Horiz. % 35.50% 33.97% 38.17% 0.00% 93.51% 100.00% -
P/NAPS 1.07 1.00 0.91 0.75 0.61 0.52 0.57 51.88%
  QoQ % 7.00% 9.89% 21.33% 22.95% 17.31% -8.77% -
  Horiz. % 187.72% 175.44% 159.65% 131.58% 107.02% 91.23% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 -
Price 3.3100 3.3800 3.9200 2.8300 3.5500 2.4000 2.2800 -
P/RPS 2.06 1.77 1.68 1.27 1.75 1.38 1.45 26.24%
  QoQ % 16.38% 5.36% 32.28% -27.43% 26.81% -4.83% -
  Horiz. % 142.07% 122.07% 115.86% 87.59% 120.69% 95.17% 100.00%
P/EPS 35.52 29.19 35.03 16.77 32.66 16.49 26.24 22.26%
  QoQ % 21.69% -16.67% 108.88% -48.65% 98.06% -37.16% -
  Horiz. % 135.37% 111.24% 133.50% 63.91% 124.47% 62.84% 100.00%
EY 2.82 3.43 2.85 5.96 3.06 6.06 3.81 -18.10%
  QoQ % -17.78% 20.35% -52.18% 94.77% -49.50% 59.06% -
  Horiz. % 74.02% 90.03% 74.80% 156.43% 80.31% 159.06% 100.00%
DY 0.91 0.89 0.77 0.00 1.69 2.50 0.00 -
  QoQ % 2.25% 15.58% 0.00% 0.00% -32.40% 0.00% -
  Horiz. % 36.40% 35.60% 30.80% 0.00% 67.60% 100.00% -
P/NAPS 1.10 1.01 1.19 0.60 0.89 0.54 0.52 64.41%
  QoQ % 8.91% -15.13% 98.33% -32.58% 64.81% 3.85% -
  Horiz. % 211.54% 194.23% 228.85% 115.38% 171.15% 103.85% 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.
 


 

171  173  425  1456 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.28+0.01 
 HSI-H6P 0.195-0.07 
 ARMADA 0.225+0.005 
 NETX 0.015-0.005 
 KNM 0.385+0.005 
 HSI-C7F 0.41+0.06 
 NAIM 1.04+0.065 
 DSONIC-WA 0.40-0.01 
 GPACKET-WB 0.1650.00 
 SEALINK 0.275+0.025 
Partners & Brokers