Highlights

[MBMR] QoQ TTM Result on 2010-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     25.57%    YoY -     69.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,574,472 1,528,494 1,449,811 1,359,307 1,219,418 1,101,638 1,079,501 28.64%
  QoQ % 3.01% 5.43% 6.66% 11.47% 10.69% 2.05% -
  Horiz. % 145.85% 141.59% 134.30% 125.92% 112.96% 102.05% 100.00%
PBT 173,580 172,402 165,113 151,689 118,753 85,254 78,546 69.74%
  QoQ % 0.68% 4.41% 8.85% 27.73% 39.29% 8.54% -
  Horiz. % 220.99% 219.49% 210.21% 193.12% 151.19% 108.54% 100.00%
Tax -13,490 -9,907 -14,281 -13,638 -7,459 -8,543 -3,757 134.67%
  QoQ % -36.17% 30.63% -4.71% -82.84% 12.69% -127.39% -
  Horiz. % 359.06% 263.69% 380.12% 363.00% 198.54% 227.39% 100.00%
NP 160,090 162,495 150,832 138,051 111,294 76,711 74,789 66.17%
  QoQ % -1.48% 7.73% 9.26% 24.04% 45.08% 2.57% -
  Horiz. % 214.06% 217.27% 201.68% 184.59% 148.81% 102.57% 100.00%
NP to SH 140,604 142,136 133,749 121,941 97,109 66,532 62,287 72.17%
  QoQ % -1.08% 6.27% 9.68% 25.57% 45.96% 6.82% -
  Horiz. % 225.74% 228.20% 214.73% 195.77% 155.91% 106.82% 100.00%
Tax Rate 7.77 % 5.75 % 8.65 % 8.99 % 6.28 % 10.02 % 4.78 % 38.29%
  QoQ % 35.13% -33.53% -3.78% 43.15% -37.33% 109.62% -
  Horiz. % 162.55% 120.29% 180.96% 188.08% 131.38% 209.62% 100.00%
Total Cost 1,414,382 1,365,999 1,298,979 1,221,256 1,108,124 1,024,927 1,004,712 25.63%
  QoQ % 3.54% 5.16% 6.36% 10.21% 8.12% 2.01% -
  Horiz. % 140.77% 135.96% 129.29% 121.55% 110.29% 102.01% 100.00%
Net Worth 1,029,847 969,072 985,164 961,460 928,322 725,832 874,016 11.57%
  QoQ % 6.27% -1.63% 2.47% 3.57% 27.90% -16.95% -
  Horiz. % 117.83% 110.88% 112.72% 110.00% 106.21% 83.05% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 24,186 24,186 19,331 7,258 7,258 7,258 0 -
  QoQ % 0.00% 25.11% 166.33% 0.00% 0.00% 0.00% -
  Horiz. % 333.22% 333.22% 266.33% 100.00% 100.00% 100.00% -
Div Payout % 17.20 % 17.02 % 14.45 % 5.95 % 7.47 % 10.91 % - % -
  QoQ % 1.06% 17.79% 142.86% -20.35% -31.53% 0.00% -
  Horiz. % 157.65% 156.00% 132.45% 54.54% 68.47% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,029,847 969,072 985,164 961,460 928,322 725,832 874,016 11.57%
  QoQ % 6.27% -1.63% 2.47% 3.57% 27.90% -16.95% -
  Horiz. % 117.83% 110.88% 112.72% 110.00% 106.21% 83.05% 100.00%
NOSH 241,182 242,268 241,461 240,967 242,381 241,944 242,109 -0.26%
  QoQ % -0.45% 0.33% 0.21% -0.58% 0.18% -0.07% -
  Horiz. % 99.62% 100.07% 99.73% 99.53% 100.11% 99.93% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.17 % 10.63 % 10.40 % 10.16 % 9.13 % 6.96 % 6.93 % 29.17%
  QoQ % -4.33% 2.21% 2.36% 11.28% 31.18% 0.43% -
  Horiz. % 146.75% 153.39% 150.07% 146.61% 131.75% 100.43% 100.00%
ROE 13.65 % 14.67 % 13.58 % 12.68 % 10.46 % 9.17 % 7.13 % 54.24%
  QoQ % -6.95% 8.03% 7.10% 21.22% 14.07% 28.61% -
  Horiz. % 191.44% 205.75% 190.46% 177.84% 146.70% 128.61% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 652.81 630.91 600.43 564.10 503.10 455.33 445.87 28.97%
  QoQ % 3.47% 5.08% 6.44% 12.12% 10.49% 2.12% -
  Horiz. % 146.41% 141.50% 134.66% 126.52% 112.84% 102.12% 100.00%
EPS 58.30 58.67 55.39 50.60 40.06 27.50 25.73 72.60%
  QoQ % -0.63% 5.92% 9.47% 26.31% 45.67% 6.88% -
  Horiz. % 226.58% 228.02% 215.27% 196.66% 155.69% 106.88% 100.00%
DPS 10.00 10.00 8.00 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 25.00% 166.67% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 333.33% 266.67% 100.00% 100.00% 100.00% -
NAPS 4.2700 4.0000 4.0800 3.9900 3.8300 3.0000 3.6100 11.86%
  QoQ % 6.75% -1.96% 2.26% 4.18% 27.67% -16.90% -
  Horiz. % 118.28% 110.80% 113.02% 110.53% 106.09% 83.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 402.79 391.03 370.90 347.75 311.96 281.83 276.17 28.64%
  QoQ % 3.01% 5.43% 6.66% 11.47% 10.69% 2.05% -
  Horiz. % 145.85% 141.59% 134.30% 125.92% 112.96% 102.05% 100.00%
EPS 35.97 36.36 34.22 31.20 24.84 17.02 15.93 72.20%
  QoQ % -1.07% 6.25% 9.68% 25.60% 45.95% 6.84% -
  Horiz. % 225.80% 228.25% 214.81% 195.86% 155.93% 106.84% 100.00%
DPS 6.19 6.19 4.95 1.86 1.86 1.86 0.00 -
  QoQ % 0.00% 25.05% 166.13% 0.00% 0.00% 0.00% -
  Horiz. % 332.80% 332.80% 266.13% 100.00% 100.00% 100.00% -
NAPS 2.6346 2.4792 2.5203 2.4597 2.3749 1.8569 2.2360 11.57%
  QoQ % 6.27% -1.63% 2.46% 3.57% 27.90% -16.95% -
  Horiz. % 117.83% 110.88% 112.71% 110.00% 106.21% 83.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.3200 2.5700 2.4400 2.2300 2.0900 1.9900 1.7800 -
P/RPS 0.36 0.41 0.41 0.40 0.42 0.44 0.40 -6.79%
  QoQ % -12.20% 0.00% 2.50% -4.76% -4.55% 10.00% -
  Horiz. % 90.00% 102.50% 102.50% 100.00% 105.00% 110.00% 100.00%
P/EPS 3.98 4.38 4.41 4.41 5.22 7.24 6.92 -30.86%
  QoQ % -9.13% -0.68% 0.00% -15.52% -27.90% 4.62% -
  Horiz. % 57.51% 63.29% 63.73% 63.73% 75.43% 104.62% 100.00%
EY 25.13 22.83 22.70 22.69 19.17 13.82 14.45 44.66%
  QoQ % 10.07% 0.57% 0.04% 18.36% 38.71% -4.36% -
  Horiz. % 173.91% 157.99% 157.09% 157.02% 132.66% 95.64% 100.00%
DY 4.31 3.89 3.28 1.35 1.44 1.51 0.00 -
  QoQ % 10.80% 18.60% 142.96% -6.25% -4.64% 0.00% -
  Horiz. % 285.43% 257.62% 217.22% 89.40% 95.36% 100.00% -
P/NAPS 0.54 0.64 0.60 0.56 0.55 0.66 0.49 6.70%
  QoQ % -15.62% 6.67% 7.14% 1.82% -16.67% 34.69% -
  Horiz. % 110.20% 130.61% 122.45% 114.29% 112.24% 134.69% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 -
Price 2.2800 2.4800 2.3200 2.4300 2.0800 2.0400 1.8500 -
P/RPS 0.35 0.39 0.39 0.43 0.41 0.45 0.41 -10.02%
  QoQ % -10.26% 0.00% -9.30% 4.88% -8.89% 9.76% -
  Horiz. % 85.37% 95.12% 95.12% 104.88% 100.00% 109.76% 100.00%
P/EPS 3.91 4.23 4.19 4.80 5.19 7.42 7.19 -33.40%
  QoQ % -7.57% 0.95% -12.71% -7.51% -30.05% 3.20% -
  Horiz. % 54.38% 58.83% 58.28% 66.76% 72.18% 103.20% 100.00%
EY 25.57 23.66 23.88 20.82 19.26 13.48 13.91 50.12%
  QoQ % 8.07% -0.92% 14.70% 8.10% 42.88% -3.09% -
  Horiz. % 183.82% 170.09% 171.68% 149.68% 138.46% 96.91% 100.00%
DY 4.39 4.03 3.45 1.23 1.44 1.47 0.00 -
  QoQ % 8.93% 16.81% 180.49% -14.58% -2.04% 0.00% -
  Horiz. % 298.64% 274.15% 234.69% 83.67% 97.96% 100.00% -
P/NAPS 0.53 0.62 0.57 0.61 0.54 0.68 0.51 2.60%
  QoQ % -14.52% 8.77% -6.56% 12.96% -20.59% 33.33% -
  Horiz. % 103.92% 121.57% 111.76% 119.61% 105.88% 133.33% 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.
 


 

208  261  546  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.45+0.005 
 SAPNRG 0.2750.00 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 VELESTO-WA 0.1450.00 
 CMSB 2.44+0.08 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.315+0.025 
 PSIPTEK-WA 0.0050.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers