Highlights

[MBMR] QoQ TTM Result on 2012-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.74%    YoY -     7.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,333,918 2,267,658 2,235,161 2,071,691 1,839,421 1,705,573 1,584,450 29.43%
  QoQ % 2.92% 1.45% 7.89% 12.63% 7.85% 7.64% -
  Horiz. % 147.30% 143.12% 141.07% 130.75% 116.09% 107.64% 100.00%
PBT 187,889 197,318 181,965 175,180 160,404 150,591 152,069 15.13%
  QoQ % -4.78% 8.44% 3.87% 9.21% 6.52% -0.97% -
  Horiz. % 123.56% 129.76% 119.66% 115.20% 105.48% 99.03% 100.00%
Tax -22,555 -21,898 -14,481 -13,810 -13,511 -12,520 -9,409 79.02%
  QoQ % -3.00% -51.22% -4.86% -2.21% -7.92% -33.06% -
  Horiz. % 239.72% 232.73% 153.91% 146.77% 143.60% 133.06% 100.00%
NP 165,334 175,420 167,484 161,370 146,893 138,071 142,660 10.32%
  QoQ % -5.75% 4.74% 3.79% 9.86% 6.39% -3.22% -
  Horiz. % 115.89% 122.96% 117.40% 113.12% 102.97% 96.78% 100.00%
NP to SH 128,172 136,442 132,346 132,198 123,853 121,237 123,951 2.26%
  QoQ % -6.06% 3.09% 0.11% 6.74% 2.16% -2.19% -
  Horiz. % 103.41% 110.08% 106.77% 106.65% 99.92% 97.81% 100.00%
Tax Rate 12.00 % 11.10 % 7.96 % 7.88 % 8.42 % 8.31 % 6.19 % 55.41%
  QoQ % 8.11% 39.45% 1.02% -6.41% 1.32% 34.25% -
  Horiz. % 193.86% 179.32% 128.59% 127.30% 136.03% 134.25% 100.00%
Total Cost 2,168,584 2,092,238 2,067,677 1,910,321 1,692,528 1,567,502 1,441,790 31.24%
  QoQ % 3.65% 1.19% 8.24% 12.87% 7.98% 8.72% -
  Horiz. % 150.41% 145.11% 143.41% 132.50% 117.39% 108.72% 100.00%
Net Worth 1,371,790 981,866 918,860 789,571 972,061 971,865 970,996 25.88%
  QoQ % 39.71% 6.86% 16.37% -18.77% 0.02% 0.09% -
  Horiz. % 141.28% 101.12% 94.63% 81.32% 100.11% 100.09% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,714 17,714 22,473 31,455 38,132 38,132 35,667 -37.26%
  QoQ % 0.00% -21.18% -28.55% -17.51% 0.00% 6.91% -
  Horiz. % 49.66% 49.66% 63.01% 88.19% 106.91% 106.91% 100.00%
Div Payout % 13.82 % 12.98 % 16.98 % 23.79 % 30.79 % 31.45 % 28.78 % -38.65%
  QoQ % 6.47% -23.56% -28.63% -22.73% -2.10% 9.28% -
  Horiz. % 48.02% 45.10% 59.00% 82.66% 106.98% 109.28% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,371,790 981,866 918,860 789,571 972,061 971,865 970,996 25.88%
  QoQ % 39.71% 6.86% 16.37% -18.77% 0.02% 0.09% -
  Horiz. % 141.28% 101.12% 94.63% 81.32% 100.11% 100.09% 100.00%
NOSH 390,823 327,288 306,286 263,190 243,015 242,966 242,749 37.33%
  QoQ % 19.41% 6.86% 16.37% 8.30% 0.02% 0.09% -
  Horiz. % 161.00% 134.83% 126.17% 108.42% 100.11% 100.09% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.08 % 7.74 % 7.49 % 7.79 % 7.99 % 8.10 % 9.00 % -14.77%
  QoQ % -8.53% 3.34% -3.85% -2.50% -1.36% -10.00% -
  Horiz. % 78.67% 86.00% 83.22% 86.56% 88.78% 90.00% 100.00%
ROE 9.34 % 13.90 % 14.40 % 16.74 % 12.74 % 12.47 % 12.77 % -18.81%
  QoQ % -32.81% -3.47% -13.98% 31.40% 2.17% -2.35% -
  Horiz. % 73.14% 108.85% 112.76% 131.09% 99.77% 97.65% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 597.18 692.86 729.76 787.15 756.92 701.98 652.71 -5.75%
  QoQ % -13.81% -5.06% -7.29% 3.99% 7.83% 7.55% -
  Horiz. % 91.49% 106.15% 111.80% 120.60% 115.97% 107.55% 100.00%
EPS 32.80 41.69 43.21 50.23 50.97 49.90 51.06 -25.53%
  QoQ % -21.32% -3.52% -13.98% -1.45% 2.14% -2.27% -
  Horiz. % 64.24% 81.65% 84.63% 98.37% 99.82% 97.73% 100.00%
DPS 4.53 5.41 7.34 11.95 15.70 15.70 14.70 -54.34%
  QoQ % -16.27% -26.29% -38.58% -23.89% 0.00% 6.80% -
  Horiz. % 30.82% 36.80% 49.93% 81.29% 106.80% 106.80% 100.00%
NAPS 3.5100 3.0000 3.0000 3.0000 4.0000 4.0000 4.0000 -8.34%
  QoQ % 17.00% 0.00% 0.00% -25.00% 0.00% 0.00% -
  Horiz. % 87.75% 75.00% 75.00% 75.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 597.08 580.13 571.82 530.00 470.58 436.33 405.35 29.43%
  QoQ % 2.92% 1.45% 7.89% 12.63% 7.85% 7.64% -
  Horiz. % 147.30% 143.12% 141.07% 130.75% 116.09% 107.64% 100.00%
EPS 32.79 34.91 33.86 33.82 31.69 31.02 31.71 2.26%
  QoQ % -6.07% 3.10% 0.12% 6.72% 2.16% -2.18% -
  Horiz. % 103.41% 110.09% 106.78% 106.65% 99.94% 97.82% 100.00%
DPS 4.53 4.53 5.75 8.05 9.76 9.76 9.12 -37.25%
  QoQ % 0.00% -21.22% -28.57% -17.52% 0.00% 7.02% -
  Horiz. % 49.67% 49.67% 63.05% 88.27% 107.02% 107.02% 100.00%
NAPS 3.5094 2.5119 2.3507 2.0199 2.4868 2.4863 2.4841 25.88%
  QoQ % 39.71% 6.86% 16.38% -18.78% 0.02% 0.09% -
  Horiz. % 141.27% 101.12% 94.63% 81.31% 100.11% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.4700 3.2100 3.3600 2.9900 3.5400 2.4500 2.2900 -
P/RPS 0.58 0.46 0.46 0.38 0.47 0.35 0.35 39.99%
  QoQ % 26.09% 0.00% 21.05% -19.15% 34.29% 0.00% -
  Horiz. % 165.71% 131.43% 131.43% 108.57% 134.29% 100.00% 100.00%
P/EPS 10.58 7.70 7.78 5.95 6.95 4.91 4.48 77.25%
  QoQ % 37.40% -1.03% 30.76% -14.39% 41.55% 9.60% -
  Horiz. % 236.16% 171.88% 173.66% 132.81% 155.13% 109.60% 100.00%
EY 9.45 12.99 12.86 16.80 14.40 20.37 22.30 -43.55%
  QoQ % -27.25% 1.01% -23.45% 16.67% -29.31% -8.65% -
  Horiz. % 42.38% 58.25% 57.67% 75.34% 64.57% 91.35% 100.00%
DY 1.31 1.69 2.18 4.00 4.44 6.41 6.42 -65.31%
  QoQ % -22.49% -22.48% -45.50% -9.91% -30.73% -0.16% -
  Horiz. % 20.40% 26.32% 33.96% 62.31% 69.16% 99.84% 100.00%
P/NAPS 0.99 1.07 1.12 1.00 0.89 0.61 0.57 44.44%
  QoQ % -7.48% -4.46% 12.00% 12.36% 45.90% 7.02% -
  Horiz. % 173.68% 187.72% 196.49% 175.44% 156.14% 107.02% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 -
Price 4.0600 3.3100 3.3800 3.9200 2.8300 3.5500 2.4000 -
P/RPS 0.68 0.48 0.46 0.50 0.37 0.51 0.37 49.98%
  QoQ % 41.67% 4.35% -8.00% 35.14% -27.45% 37.84% -
  Horiz. % 183.78% 129.73% 124.32% 135.14% 100.00% 137.84% 100.00%
P/EPS 12.38 7.94 7.82 7.80 5.55 7.11 4.70 90.62%
  QoQ % 55.92% 1.53% 0.26% 40.54% -21.94% 51.28% -
  Horiz. % 263.40% 168.94% 166.38% 165.96% 118.09% 151.28% 100.00%
EY 8.08 12.59 12.78 12.81 18.01 14.06 21.28 -47.53%
  QoQ % -35.82% -1.49% -0.23% -28.87% 28.09% -33.93% -
  Horiz. % 37.97% 59.16% 60.06% 60.20% 84.63% 66.07% 100.00%
DY 1.12 1.64 2.17 3.05 5.55 4.42 6.12 -67.73%
  QoQ % -31.71% -24.42% -28.85% -45.05% 25.57% -27.78% -
  Horiz. % 18.30% 26.80% 35.46% 49.84% 90.69% 72.22% 100.00%
P/NAPS 1.16 1.10 1.13 1.31 0.71 0.89 0.60 55.13%
  QoQ % 5.45% -2.65% -13.74% 84.51% -20.22% 48.33% -
  Horiz. % 193.33% 183.33% 188.33% 218.33% 118.33% 148.33% 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.
 


 

132  167  460  1454 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.1850.00 
 DAYANG 1.40+0.06 
 MRCB 0.86+0.02 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 PERDANA 0.415+0.01 
 BJCORP 0.26-0.01 
 MYEG 1.400.00 
 VSOLAR 0.2250.00 
 HSI-C5A 0.275+0.005 
Partners & Brokers