Highlights

[MBMR] QoQ Quarter Result on 2013-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     7.37%    YoY -     -20.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 421,550 549,339 573,604 609,921 524,759 584,951 614,287 -22.15%
  QoQ % -23.26% -4.23% -5.95% 16.23% -10.29% -4.78% -
  Horiz. % 68.62% 89.43% 93.38% 99.29% 85.43% 95.22% 100.00%
PBT 33,001 49,921 52,516 46,763 46,906 50,407 43,813 -17.17%
  QoQ % -33.89% -4.94% 12.30% -0.30% -6.95% 15.05% -
  Horiz. % 75.32% 113.94% 119.86% 106.73% 107.06% 115.05% 100.00%
Tax 3,136 -4,196 -5,089 -5,085 -8,733 -4,924 -3,813 -
  QoQ % 174.74% 17.55% -0.08% 41.77% -77.36% -29.14% -
  Horiz. % -82.24% 110.04% 133.46% 133.36% 229.03% 129.14% 100.00%
NP 36,137 45,725 47,427 41,678 38,173 45,483 40,000 -6.53%
  QoQ % -20.97% -3.59% 13.79% 9.18% -16.07% 13.71% -
  Horiz. % 90.34% 114.31% 118.57% 104.19% 95.43% 113.71% 100.00%
NP to SH 32,858 35,124 37,156 32,751 30,502 35,468 29,451 7.55%
  QoQ % -6.45% -5.47% 13.45% 7.37% -14.00% 20.43% -
  Horiz. % 111.57% 119.26% 126.16% 111.21% 103.57% 120.43% 100.00%
Tax Rate -9.50 % 8.41 % 9.69 % 10.87 % 18.62 % 9.77 % 8.70 % -
  QoQ % -212.96% -13.21% -10.86% -41.62% 90.58% 12.30% -
  Horiz. % -109.20% 96.67% 111.38% 124.94% 214.02% 112.30% 100.00%
Total Cost 385,413 503,614 526,177 568,243 486,586 539,468 574,287 -23.29%
  QoQ % -23.47% -4.29% -7.40% 16.78% -9.80% -6.06% -
  Horiz. % 67.11% 87.69% 91.62% 98.95% 84.73% 93.94% 100.00%
Net Worth 1,440,990 1,410,429 1,387,000 1,371,790 981,866 1,026,060 865,896 40.30%
  QoQ % 2.17% 1.69% 1.11% 39.71% -4.31% 18.50% -
  Horiz. % 166.42% 162.89% 160.18% 158.42% 113.39% 118.50% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 11,715 - 11,721 - 9,818 9,188 7,895 30.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.86% 16.37% -
  Horiz. % 148.38% 0.00% 148.45% 0.00% 124.35% 116.37% 100.00%
Div Payout % 35.65 % - % 31.55 % - % 32.19 % 25.91 % 26.81 % 20.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 24.24% -3.36% -
  Horiz. % 132.97% 0.00% 117.68% 0.00% 120.07% 96.64% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,440,990 1,410,429 1,387,000 1,371,790 981,866 1,026,060 865,896 40.30%
  QoQ % 2.17% 1.69% 1.11% 39.71% -4.31% 18.50% -
  Horiz. % 166.42% 162.89% 160.18% 158.42% 113.39% 118.50% 100.00%
NOSH 390,512 390,700 390,704 390,823 327,288 306,286 263,190 30.00%
  QoQ % -0.05% -0.00% -0.03% 19.41% 6.86% 16.37% -
  Horiz. % 148.38% 148.45% 148.45% 148.49% 124.35% 116.37% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.57 % 8.32 % 8.27 % 6.83 % 7.27 % 7.78 % 6.51 % 20.06%
  QoQ % 3.00% 0.60% 21.08% -6.05% -6.56% 19.51% -
  Horiz. % 131.64% 127.80% 127.04% 104.92% 111.67% 119.51% 100.00%
ROE 2.28 % 2.49 % 2.68 % 2.39 % 3.11 % 3.46 % 3.40 % -23.33%
  QoQ % -8.43% -7.09% 12.13% -23.15% -10.12% 1.76% -
  Horiz. % 67.06% 73.24% 78.82% 70.29% 91.47% 101.76% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 107.95 140.60 146.81 156.06 160.34 190.98 233.40 -40.11%
  QoQ % -23.22% -4.23% -5.93% -2.67% -16.04% -18.17% -
  Horiz. % 46.25% 60.24% 62.90% 66.86% 68.70% 81.83% 100.00%
EPS 8.41 8.99 9.51 8.38 8.57 11.58 11.19 -17.29%
  QoQ % -6.45% -5.47% 13.48% -2.22% -25.99% 3.49% -
  Horiz. % 75.16% 80.34% 84.99% 74.89% 76.59% 103.49% 100.00%
DPS 3.00 0.00 3.00 0.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 3.6900 3.6100 3.5500 3.5100 3.0000 3.3500 3.2900 7.93%
  QoQ % 2.22% 1.69% 1.14% 17.00% -10.45% 1.82% -
  Horiz. % 112.16% 109.73% 107.90% 106.69% 91.19% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 107.84 140.54 146.74 156.03 134.25 149.65 157.15 -22.15%
  QoQ % -23.27% -4.23% -5.95% 16.22% -10.29% -4.77% -
  Horiz. % 68.62% 89.43% 93.38% 99.29% 85.43% 95.23% 100.00%
EPS 8.41 8.99 9.51 8.38 7.80 9.07 7.53 7.63%
  QoQ % -6.45% -5.47% 13.48% 7.44% -14.00% 20.45% -
  Horiz. % 111.69% 119.39% 126.29% 111.29% 103.59% 120.45% 100.00%
DPS 3.00 0.00 3.00 0.00 2.51 2.35 2.02 30.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.81% 16.34% -
  Horiz. % 148.51% 0.00% 148.51% 0.00% 124.26% 116.34% 100.00%
NAPS 3.6865 3.6083 3.5483 3.5094 2.5119 2.6249 2.2152 40.30%
  QoQ % 2.17% 1.69% 1.11% 39.71% -4.30% 18.49% -
  Horiz. % 166.42% 162.89% 160.18% 158.42% 113.39% 118.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.2100 3.6000 3.8300 3.4700 3.2100 3.3600 2.9900 -
P/RPS 2.97 2.56 2.61 2.22 2.00 1.76 1.28 75.00%
  QoQ % 16.02% -1.92% 17.57% 11.00% 13.64% 37.50% -
  Horiz. % 232.03% 200.00% 203.91% 173.44% 156.25% 137.50% 100.00%
P/EPS 38.15 40.04 40.27 41.41 34.44 29.02 26.72 26.71%
  QoQ % -4.72% -0.57% -2.75% 20.24% 18.68% 8.61% -
  Horiz. % 142.78% 149.85% 150.71% 154.98% 128.89% 108.61% 100.00%
EY 2.62 2.50 2.48 2.41 2.90 3.45 3.74 -21.07%
  QoQ % 4.80% 0.81% 2.90% -16.90% -15.94% -7.75% -
  Horiz. % 70.05% 66.84% 66.31% 64.44% 77.54% 92.25% 100.00%
DY 0.93 0.00 0.78 0.00 0.93 0.89 1.00 -4.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.49% -11.00% -
  Horiz. % 93.00% 0.00% 78.00% 0.00% 93.00% 89.00% 100.00%
P/NAPS 0.87 1.00 1.08 0.99 1.07 1.00 0.91 -2.94%
  QoQ % -13.00% -7.41% 9.09% -7.48% 7.00% 9.89% -
  Horiz. % 95.60% 109.89% 118.68% 108.79% 117.58% 109.89% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 -
Price 3.4500 3.5800 3.6700 4.0600 3.3100 3.3800 3.9200 -
P/RPS 3.20 2.55 2.50 2.60 2.06 1.77 1.68 53.48%
  QoQ % 25.49% 2.00% -3.85% 26.21% 16.38% 5.36% -
  Horiz. % 190.48% 151.79% 148.81% 154.76% 122.62% 105.36% 100.00%
P/EPS 41.00 39.82 38.59 48.45 35.52 29.19 35.03 11.03%
  QoQ % 2.96% 3.19% -20.35% 36.40% 21.69% -16.67% -
  Horiz. % 117.04% 113.67% 110.16% 138.31% 101.40% 83.33% 100.00%
EY 2.44 2.51 2.59 2.06 2.82 3.43 2.85 -9.81%
  QoQ % -2.79% -3.09% 25.73% -26.95% -17.78% 20.35% -
  Horiz. % 85.61% 88.07% 90.88% 72.28% 98.95% 120.35% 100.00%
DY 0.87 0.00 0.82 0.00 0.91 0.89 0.77 8.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.25% 15.58% -
  Horiz. % 112.99% 0.00% 106.49% 0.00% 118.18% 115.58% 100.00%
P/NAPS 0.93 0.99 1.03 1.16 1.10 1.01 1.19 -15.12%
  QoQ % -6.06% -3.88% -11.21% 5.45% 8.91% -15.13% -
  Horiz. % 78.15% 83.19% 86.55% 97.48% 92.44% 84.87% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers