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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS