Highlights

[MBMR] QoQ TTM Result on 2008-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -4.87%    YoY -     21.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,096,168 1,138,310 1,160,006 1,161,538 1,166,768 1,133,490 1,119,154 -1.38%
  QoQ % -3.70% -1.87% -0.13% -0.45% 2.94% 1.28% -
  Horiz. % 97.95% 101.71% 103.65% 103.79% 104.25% 101.28% 100.00%
PBT 92,292 110,100 149,894 160,931 167,547 168,992 140,475 -24.44%
  QoQ % -16.17% -26.55% -6.86% -3.95% -0.86% 20.30% -
  Horiz. % 65.70% 78.38% 106.71% 114.56% 119.27% 120.30% 100.00%
Tax -6,080 -8,939 -11,951 -17,416 -17,559 -15,576 -13,648 -41.70%
  QoQ % 31.98% 25.20% 31.38% 0.81% -12.73% -14.13% -
  Horiz. % 44.55% 65.50% 87.57% 127.61% 128.66% 114.13% 100.00%
NP 86,212 101,161 137,943 143,515 149,988 153,416 126,827 -22.71%
  QoQ % -14.78% -26.66% -3.88% -4.32% -2.23% 20.96% -
  Horiz. % 67.98% 79.76% 108.76% 113.16% 118.26% 120.96% 100.00%
NP to SH 71,947 83,687 117,144 123,305 129,617 134,604 110,523 -24.91%
  QoQ % -14.03% -28.56% -5.00% -4.87% -3.70% 21.79% -
  Horiz. % 65.10% 75.72% 105.99% 111.57% 117.28% 121.79% 100.00%
Tax Rate 6.59 % 8.12 % 7.97 % 10.82 % 10.48 % 9.22 % 9.72 % -22.84%
  QoQ % -18.84% 1.88% -26.34% 3.24% 13.67% -5.14% -
  Horiz. % 67.80% 83.54% 82.00% 111.32% 107.82% 94.86% 100.00%
Total Cost 1,009,956 1,037,149 1,022,063 1,018,023 1,016,780 980,074 992,327 1.18%
  QoQ % -2.62% 1.48% 0.40% 0.12% 3.75% -1.23% -
  Horiz. % 101.78% 104.52% 103.00% 102.59% 102.46% 98.77% 100.00%
Net Worth 857,159 844,093 851,788 835,274 827,988 798,734 722,638 12.07%
  QoQ % 1.55% -0.90% 1.98% 0.88% 3.66% 10.53% -
  Horiz. % 118.62% 116.81% 117.87% 115.59% 114.58% 110.53% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 0 0 0 14,452 14,452 14,452 14,452 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 11.72 % 11.15 % 10.74 % 13.08 % -
  QoQ % 0.00% 0.00% 0.00% 5.11% 3.82% -17.89% -
  Horiz. % 0.00% 0.00% 0.00% 89.60% 85.24% 82.11% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 857,159 844,093 851,788 835,274 827,988 798,734 722,638 12.07%
  QoQ % 1.55% -0.90% 1.98% 0.88% 3.66% 10.53% -
  Horiz. % 118.62% 116.81% 117.87% 115.59% 114.58% 110.53% 100.00%
NOSH 242,135 241,860 241,985 242,108 242,101 242,040 240,879 0.35%
  QoQ % 0.11% -0.05% -0.05% 0.00% 0.03% 0.48% -
  Horiz. % 100.52% 100.41% 100.46% 100.51% 100.51% 100.48% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.86 % 8.89 % 11.89 % 12.36 % 12.85 % 13.53 % 11.33 % -21.65%
  QoQ % -11.59% -25.23% -3.80% -3.81% -5.03% 19.42% -
  Horiz. % 69.37% 78.46% 104.94% 109.09% 113.42% 119.42% 100.00%
ROE 8.39 % 9.91 % 13.75 % 14.76 % 15.65 % 16.85 % 15.29 % -33.00%
  QoQ % -15.34% -27.93% -6.84% -5.69% -7.12% 10.20% -
  Horiz. % 54.87% 64.81% 89.93% 96.53% 102.35% 110.20% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 452.71 470.65 479.37 479.76 481.93 468.31 464.61 -1.72%
  QoQ % -3.81% -1.82% -0.08% -0.45% 2.91% 0.80% -
  Horiz. % 97.44% 101.30% 103.18% 103.26% 103.73% 100.80% 100.00%
EPS 29.71 34.60 48.41 50.93 53.54 55.61 45.88 -25.17%
  QoQ % -14.13% -28.53% -4.95% -4.87% -3.72% 21.21% -
  Horiz. % 64.76% 75.41% 105.51% 111.01% 116.70% 121.21% 100.00%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.5400 3.4900 3.5200 3.4500 3.4200 3.3000 3.0000 11.68%
  QoQ % 1.43% -0.85% 2.03% 0.88% 3.64% 10.00% -
  Horiz. % 118.00% 116.33% 117.33% 115.00% 114.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 280.43 291.21 296.76 297.15 298.49 289.98 286.31 -1.38%
  QoQ % -3.70% -1.87% -0.13% -0.45% 2.93% 1.28% -
  Horiz. % 97.95% 101.71% 103.65% 103.79% 104.25% 101.28% 100.00%
EPS 18.41 21.41 29.97 31.54 33.16 34.44 28.27 -24.89%
  QoQ % -14.01% -28.56% -4.98% -4.89% -3.72% 21.83% -
  Horiz. % 65.12% 75.73% 106.01% 111.57% 117.30% 121.83% 100.00%
DPS 0.00 0.00 0.00 3.70 3.70 3.70 3.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.1929 2.1594 2.1791 2.1369 2.1182 2.0434 1.8487 12.07%
  QoQ % 1.55% -0.90% 1.97% 0.88% 3.66% 10.53% -
  Horiz. % 118.62% 116.81% 117.87% 115.59% 114.58% 110.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.7700 1.7300 1.7500 1.6600 1.9100 2.1800 2.4600 -
P/RPS 0.39 0.37 0.37 0.35 0.40 0.47 0.53 -18.51%
  QoQ % 5.41% 0.00% 5.71% -12.50% -14.89% -11.32% -
  Horiz. % 73.58% 69.81% 69.81% 66.04% 75.47% 88.68% 100.00%
P/EPS 5.96 5.00 3.61 3.26 3.57 3.92 5.36 7.34%
  QoQ % 19.20% 38.50% 10.74% -8.68% -8.93% -26.87% -
  Horiz. % 111.19% 93.28% 67.35% 60.82% 66.60% 73.13% 100.00%
EY 16.79 20.00 27.66 30.68 28.03 25.51 18.65 -6.77%
  QoQ % -16.05% -27.69% -9.84% 9.45% 9.88% 36.78% -
  Horiz. % 90.03% 107.24% 148.31% 164.50% 150.29% 136.78% 100.00%
DY 0.00 0.00 0.00 3.61 3.14 2.75 2.44 -
  QoQ % 0.00% 0.00% 0.00% 14.97% 14.18% 12.70% -
  Horiz. % 0.00% 0.00% 0.00% 147.95% 128.69% 112.70% 100.00%
P/NAPS 0.50 0.50 0.50 0.48 0.56 0.66 0.82 -28.11%
  QoQ % 0.00% 0.00% 4.17% -14.29% -15.15% -19.51% -
  Horiz. % 60.98% 60.98% 60.98% 58.54% 68.29% 80.49% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 -
Price 1.8200 1.7400 1.8500 1.7900 1.8500 2.0800 2.3200 -
P/RPS 0.40 0.37 0.39 0.37 0.38 0.44 0.50 -13.83%
  QoQ % 8.11% -5.13% 5.41% -2.63% -13.64% -12.00% -
  Horiz. % 80.00% 74.00% 78.00% 74.00% 76.00% 88.00% 100.00%
P/EPS 6.13 5.03 3.82 3.51 3.46 3.74 5.06 13.66%
  QoQ % 21.87% 31.68% 8.83% 1.45% -7.49% -26.09% -
  Horiz. % 121.15% 99.41% 75.49% 69.37% 68.38% 73.91% 100.00%
EY 16.33 19.89 26.17 28.45 28.94 26.74 19.78 -12.01%
  QoQ % -17.90% -24.00% -8.01% -1.69% 8.23% 35.19% -
  Horiz. % 82.56% 100.56% 132.31% 143.83% 146.31% 135.19% 100.00%
DY 0.00 0.00 0.00 3.35 3.24 2.88 2.59 -
  QoQ % 0.00% 0.00% 0.00% 3.40% 12.50% 11.20% -
  Horiz. % 0.00% 0.00% 0.00% 129.34% 125.10% 111.20% 100.00%
P/NAPS 0.51 0.50 0.53 0.52 0.54 0.63 0.77 -24.04%
  QoQ % 2.00% -5.66% 1.92% -3.70% -14.29% -18.18% -
  Horiz. % 66.23% 64.94% 68.83% 67.53% 70.13% 81.82% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers