Highlights

[MBMR] QoQ TTM Result on 2009-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -13.43%    YoY -     -49.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,359,307 1,219,418 1,101,638 1,079,501 1,096,168 1,138,310 1,160,006 11.18%
  QoQ % 11.47% 10.69% 2.05% -1.52% -3.70% -1.87% -
  Horiz. % 117.18% 105.12% 94.97% 93.06% 94.50% 98.13% 100.00%
PBT 151,689 118,753 85,254 78,546 92,292 110,100 149,894 0.80%
  QoQ % 27.73% 39.29% 8.54% -14.89% -16.17% -26.55% -
  Horiz. % 101.20% 79.22% 56.88% 52.40% 61.57% 73.45% 100.00%
Tax -13,638 -7,459 -8,543 -3,757 -6,080 -8,939 -11,951 9.23%
  QoQ % -82.84% 12.69% -127.39% 38.21% 31.98% 25.20% -
  Horiz. % 114.12% 62.41% 71.48% 31.44% 50.87% 74.80% 100.00%
NP 138,051 111,294 76,711 74,789 86,212 101,161 137,943 0.05%
  QoQ % 24.04% 45.08% 2.57% -13.25% -14.78% -26.66% -
  Horiz. % 100.08% 80.68% 55.61% 54.22% 62.50% 73.34% 100.00%
NP to SH 121,941 97,109 66,532 62,287 71,947 83,687 117,144 2.72%
  QoQ % 25.57% 45.96% 6.82% -13.43% -14.03% -28.56% -
  Horiz. % 104.09% 82.90% 56.80% 53.17% 61.42% 71.44% 100.00%
Tax Rate 8.99 % 6.28 % 10.02 % 4.78 % 6.59 % 8.12 % 7.97 % 8.38%
  QoQ % 43.15% -37.33% 109.62% -27.47% -18.84% 1.88% -
  Horiz. % 112.80% 78.80% 125.72% 59.97% 82.69% 101.88% 100.00%
Total Cost 1,221,256 1,108,124 1,024,927 1,004,712 1,009,956 1,037,149 1,022,063 12.64%
  QoQ % 10.21% 8.12% 2.01% -0.52% -2.62% 1.48% -
  Horiz. % 119.49% 108.42% 100.28% 98.30% 98.82% 101.48% 100.00%
Net Worth 961,460 928,322 725,832 874,016 857,159 844,093 851,788 8.43%
  QoQ % 3.57% 27.90% -16.95% 1.97% 1.55% -0.90% -
  Horiz. % 112.88% 108.99% 85.21% 102.61% 100.63% 99.10% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,258 7,258 7,258 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 5.95 % 7.47 % 10.91 % - % - % - % - % -
  QoQ % -20.35% -31.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.54% 68.47% 100.00% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 961,460 928,322 725,832 874,016 857,159 844,093 851,788 8.43%
  QoQ % 3.57% 27.90% -16.95% 1.97% 1.55% -0.90% -
  Horiz. % 112.88% 108.99% 85.21% 102.61% 100.63% 99.10% 100.00%
NOSH 240,967 242,381 241,944 242,109 242,135 241,860 241,985 -0.28%
  QoQ % -0.58% 0.18% -0.07% -0.01% 0.11% -0.05% -
  Horiz. % 99.58% 100.16% 99.98% 100.05% 100.06% 99.95% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.16 % 9.13 % 6.96 % 6.93 % 7.86 % 8.89 % 11.89 % -9.98%
  QoQ % 11.28% 31.18% 0.43% -11.83% -11.59% -25.23% -
  Horiz. % 85.45% 76.79% 58.54% 58.28% 66.11% 74.77% 100.00%
ROE 12.68 % 10.46 % 9.17 % 7.13 % 8.39 % 9.91 % 13.75 % -5.27%
  QoQ % 21.22% 14.07% 28.61% -15.02% -15.34% -27.93% -
  Horiz. % 92.22% 76.07% 66.69% 51.85% 61.02% 72.07% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 564.10 503.10 455.33 445.87 452.71 470.65 479.37 11.49%
  QoQ % 12.12% 10.49% 2.12% -1.51% -3.81% -1.82% -
  Horiz. % 117.68% 104.95% 94.99% 93.01% 94.44% 98.18% 100.00%
EPS 50.60 40.06 27.50 25.73 29.71 34.60 48.41 3.00%
  QoQ % 26.31% 45.67% 6.88% -13.40% -14.13% -28.53% -
  Horiz. % 104.52% 82.75% 56.81% 53.15% 61.37% 71.47% 100.00%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 3.9900 3.8300 3.0000 3.6100 3.5400 3.4900 3.5200 8.74%
  QoQ % 4.18% 27.67% -16.90% 1.98% 1.43% -0.85% -
  Horiz. % 113.35% 108.81% 85.23% 102.56% 100.57% 99.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 347.75 311.96 281.83 276.17 280.43 291.21 296.76 11.18%
  QoQ % 11.47% 10.69% 2.05% -1.52% -3.70% -1.87% -
  Horiz. % 117.18% 105.12% 94.97% 93.06% 94.50% 98.13% 100.00%
EPS 31.20 24.84 17.02 15.93 18.41 21.41 29.97 2.73%
  QoQ % 25.60% 45.95% 6.84% -13.47% -14.01% -28.56% -
  Horiz. % 104.10% 82.88% 56.79% 53.15% 61.43% 71.44% 100.00%
DPS 1.86 1.86 1.86 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 2.4597 2.3749 1.8569 2.2360 2.1929 2.1594 2.1791 8.43%
  QoQ % 3.57% 27.90% -16.95% 1.97% 1.55% -0.90% -
  Horiz. % 112.88% 108.99% 85.21% 102.61% 100.63% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.2300 2.0900 1.9900 1.7800 1.7700 1.7300 1.7500 -
P/RPS 0.40 0.42 0.44 0.40 0.39 0.37 0.37 5.35%
  QoQ % -4.76% -4.55% 10.00% 2.56% 5.41% 0.00% -
  Horiz. % 108.11% 113.51% 118.92% 108.11% 105.41% 100.00% 100.00%
P/EPS 4.41 5.22 7.24 6.92 5.96 5.00 3.61 14.32%
  QoQ % -15.52% -27.90% 4.62% 16.11% 19.20% 38.50% -
  Horiz. % 122.16% 144.60% 200.55% 191.69% 165.10% 138.50% 100.00%
EY 22.69 19.17 13.82 14.45 16.79 20.00 27.66 -12.40%
  QoQ % 18.36% 38.71% -4.36% -13.94% -16.05% -27.69% -
  Horiz. % 82.03% 69.31% 49.96% 52.24% 60.70% 72.31% 100.00%
DY 1.35 1.44 1.51 0.00 0.00 0.00 0.00 -
  QoQ % -6.25% -4.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.40% 95.36% 100.00% - - - -
P/NAPS 0.56 0.55 0.66 0.49 0.50 0.50 0.50 7.87%
  QoQ % 1.82% -16.67% 34.69% -2.00% 0.00% 0.00% -
  Horiz. % 112.00% 110.00% 132.00% 98.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 -
Price 2.4300 2.0800 2.0400 1.8500 1.8200 1.7400 1.8500 -
P/RPS 0.43 0.41 0.45 0.41 0.40 0.37 0.39 6.74%
  QoQ % 4.88% -8.89% 9.76% 2.50% 8.11% -5.13% -
  Horiz. % 110.26% 105.13% 115.38% 105.13% 102.56% 94.87% 100.00%
P/EPS 4.80 5.19 7.42 7.19 6.13 5.03 3.82 16.49%
  QoQ % -7.51% -30.05% 3.20% 17.29% 21.87% 31.68% -
  Horiz. % 125.65% 135.86% 194.24% 188.22% 160.47% 131.68% 100.00%
EY 20.82 19.26 13.48 13.91 16.33 19.89 26.17 -14.18%
  QoQ % 8.10% 42.88% -3.09% -14.82% -17.90% -24.00% -
  Horiz. % 79.56% 73.60% 51.51% 53.15% 62.40% 76.00% 100.00%
DY 1.23 1.44 1.47 0.00 0.00 0.00 0.00 -
  QoQ % -14.58% -2.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.67% 97.96% 100.00% - - - -
P/NAPS 0.61 0.54 0.68 0.51 0.51 0.50 0.53 9.85%
  QoQ % 12.96% -20.59% 33.33% 0.00% 2.00% -5.66% -
  Horiz. % 115.09% 101.89% 128.30% 96.23% 96.23% 94.34% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers