Highlights

[MBMR] QoQ TTM Result on 2010-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     9.68%    YoY -     114.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,551,673 1,574,472 1,528,494 1,449,811 1,359,307 1,219,418 1,101,638 25.73%
  QoQ % -1.45% 3.01% 5.43% 6.66% 11.47% 10.69% -
  Horiz. % 140.85% 142.92% 138.75% 131.61% 123.39% 110.69% 100.00%
PBT 150,771 173,580 172,402 165,113 151,689 118,753 85,254 46.39%
  QoQ % -13.14% 0.68% 4.41% 8.85% 27.73% 39.29% -
  Horiz. % 176.85% 203.60% 202.22% 193.67% 177.93% 139.29% 100.00%
Tax -8,559 -13,490 -9,907 -14,281 -13,638 -7,459 -8,543 0.13%
  QoQ % 36.55% -36.17% 30.63% -4.71% -82.84% 12.69% -
  Horiz. % 100.19% 157.91% 115.97% 167.17% 159.64% 87.31% 100.00%
NP 142,212 160,090 162,495 150,832 138,051 111,294 76,711 51.08%
  QoQ % -11.17% -1.48% 7.73% 9.26% 24.04% 45.08% -
  Horiz. % 185.39% 208.69% 211.83% 196.62% 179.96% 145.08% 100.00%
NP to SH 122,931 140,604 142,136 133,749 121,941 97,109 66,532 50.74%
  QoQ % -12.57% -1.08% 6.27% 9.68% 25.57% 45.96% -
  Horiz. % 184.77% 211.33% 213.64% 201.03% 183.28% 145.96% 100.00%
Tax Rate 5.68 % 7.77 % 5.75 % 8.65 % 8.99 % 6.28 % 10.02 % -31.58%
  QoQ % -26.90% 35.13% -33.53% -3.78% 43.15% -37.33% -
  Horiz. % 56.69% 77.54% 57.39% 86.33% 89.72% 62.67% 100.00%
Total Cost 1,409,461 1,414,382 1,365,999 1,298,979 1,221,256 1,108,124 1,024,927 23.74%
  QoQ % -0.35% 3.54% 5.16% 6.36% 10.21% 8.12% -
  Horiz. % 137.52% 138.00% 133.28% 126.74% 119.16% 108.12% 100.00%
Net Worth 971,507 1,029,847 969,072 985,164 961,460 928,322 725,832 21.52%
  QoQ % -5.66% 6.27% -1.63% 2.47% 3.57% 27.90% -
  Horiz. % 133.85% 141.89% 133.51% 135.73% 132.46% 127.90% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 38,759 24,186 24,186 19,331 7,258 7,258 7,258 206.45%
  QoQ % 60.25% 0.00% 25.11% 166.33% 0.00% 0.00% -
  Horiz. % 534.00% 333.22% 333.22% 266.33% 100.00% 100.00% 100.00%
Div Payout % 31.53 % 17.20 % 17.02 % 14.45 % 5.95 % 7.47 % 10.91 % 103.29%
  QoQ % 83.31% 1.06% 17.79% 142.86% -20.35% -31.53% -
  Horiz. % 289.00% 157.65% 156.00% 132.45% 54.54% 68.47% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 971,507 1,029,847 969,072 985,164 961,460 928,322 725,832 21.52%
  QoQ % -5.66% 6.27% -1.63% 2.47% 3.57% 27.90% -
  Horiz. % 133.85% 141.89% 133.51% 135.73% 132.46% 127.90% 100.00%
NOSH 242,876 241,182 242,268 241,461 240,967 242,381 241,944 0.26%
  QoQ % 0.70% -0.45% 0.33% 0.21% -0.58% 0.18% -
  Horiz. % 100.39% 99.69% 100.13% 99.80% 99.60% 100.18% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.17 % 10.17 % 10.63 % 10.40 % 10.16 % 9.13 % 6.96 % 20.24%
  QoQ % -9.83% -4.33% 2.21% 2.36% 11.28% 31.18% -
  Horiz. % 131.75% 146.12% 152.73% 149.43% 145.98% 131.18% 100.00%
ROE 12.65 % 13.65 % 14.67 % 13.58 % 12.68 % 10.46 % 9.17 % 23.99%
  QoQ % -7.33% -6.95% 8.03% 7.10% 21.22% 14.07% -
  Horiz. % 137.95% 148.85% 159.98% 148.09% 138.28% 114.07% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 638.87 652.81 630.91 600.43 564.10 503.10 455.33 25.41%
  QoQ % -2.14% 3.47% 5.08% 6.44% 12.12% 10.49% -
  Horiz. % 140.31% 143.37% 138.56% 131.87% 123.89% 110.49% 100.00%
EPS 50.61 58.30 58.67 55.39 50.60 40.06 27.50 50.34%
  QoQ % -13.19% -0.63% 5.92% 9.47% 26.31% 45.67% -
  Horiz. % 184.04% 212.00% 213.35% 201.42% 184.00% 145.67% 100.00%
DPS 16.00 10.00 10.00 8.00 3.00 3.00 3.00 206.19%
  QoQ % 60.00% 0.00% 25.00% 166.67% 0.00% 0.00% -
  Horiz. % 533.33% 333.33% 333.33% 266.67% 100.00% 100.00% 100.00%
NAPS 4.0000 4.2700 4.0000 4.0800 3.9900 3.8300 3.0000 21.21%
  QoQ % -6.32% 6.75% -1.96% 2.26% 4.18% 27.67% -
  Horiz. % 133.33% 142.33% 133.33% 136.00% 133.00% 127.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 396.96 402.79 391.03 370.90 347.75 311.96 281.83 25.73%
  QoQ % -1.45% 3.01% 5.43% 6.66% 11.47% 10.69% -
  Horiz. % 140.85% 142.92% 138.75% 131.60% 123.39% 110.69% 100.00%
EPS 31.45 35.97 36.36 34.22 31.20 24.84 17.02 50.75%
  QoQ % -12.57% -1.07% 6.25% 9.68% 25.60% 45.95% -
  Horiz. % 184.78% 211.34% 213.63% 201.06% 183.31% 145.95% 100.00%
DPS 9.92 6.19 6.19 4.95 1.86 1.86 1.86 206.19%
  QoQ % 60.26% 0.00% 25.05% 166.13% 0.00% 0.00% -
  Horiz. % 533.33% 332.80% 332.80% 266.13% 100.00% 100.00% 100.00%
NAPS 2.4854 2.6346 2.4792 2.5203 2.4597 2.3749 1.8569 21.52%
  QoQ % -5.66% 6.27% -1.63% 2.46% 3.57% 27.90% -
  Horiz. % 133.85% 141.88% 133.51% 135.73% 132.46% 127.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.4800 2.3200 2.5700 2.4400 2.2300 2.0900 1.9900 -
P/RPS 0.39 0.36 0.41 0.41 0.40 0.42 0.44 -7.75%
  QoQ % 8.33% -12.20% 0.00% 2.50% -4.76% -4.55% -
  Horiz. % 88.64% 81.82% 93.18% 93.18% 90.91% 95.45% 100.00%
P/EPS 4.90 3.98 4.38 4.41 4.41 5.22 7.24 -22.97%
  QoQ % 23.12% -9.13% -0.68% 0.00% -15.52% -27.90% -
  Horiz. % 67.68% 54.97% 60.50% 60.91% 60.91% 72.10% 100.00%
EY 20.41 25.13 22.83 22.70 22.69 19.17 13.82 29.78%
  QoQ % -18.78% 10.07% 0.57% 0.04% 18.36% 38.71% -
  Horiz. % 147.68% 181.84% 165.20% 164.25% 164.18% 138.71% 100.00%
DY 6.45 4.31 3.89 3.28 1.35 1.44 1.51 163.96%
  QoQ % 49.65% 10.80% 18.60% 142.96% -6.25% -4.64% -
  Horiz. % 427.15% 285.43% 257.62% 217.22% 89.40% 95.36% 100.00%
P/NAPS 0.62 0.54 0.64 0.60 0.56 0.55 0.66 -4.09%
  QoQ % 14.81% -15.62% 6.67% 7.14% 1.82% -16.67% -
  Horiz. % 93.94% 81.82% 96.97% 90.91% 84.85% 83.33% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 -
Price 2.2800 2.2800 2.4800 2.3200 2.4300 2.0800 2.0400 -
P/RPS 0.36 0.35 0.39 0.39 0.43 0.41 0.45 -13.86%
  QoQ % 2.86% -10.26% 0.00% -9.30% 4.88% -8.89% -
  Horiz. % 80.00% 77.78% 86.67% 86.67% 95.56% 91.11% 100.00%
P/EPS 4.50 3.91 4.23 4.19 4.80 5.19 7.42 -28.42%
  QoQ % 15.09% -7.57% 0.95% -12.71% -7.51% -30.05% -
  Horiz. % 60.65% 52.70% 57.01% 56.47% 64.69% 69.95% 100.00%
EY 22.20 25.57 23.66 23.88 20.82 19.26 13.48 39.59%
  QoQ % -13.18% 8.07% -0.92% 14.70% 8.10% 42.88% -
  Horiz. % 164.69% 189.69% 175.52% 177.15% 154.45% 142.88% 100.00%
DY 7.02 4.39 4.03 3.45 1.23 1.44 1.47 184.40%
  QoQ % 59.91% 8.93% 16.81% 180.49% -14.58% -2.04% -
  Horiz. % 477.55% 298.64% 274.15% 234.69% 83.67% 97.96% 100.00%
P/NAPS 0.57 0.53 0.62 0.57 0.61 0.54 0.68 -11.13%
  QoQ % 7.55% -14.52% 8.77% -6.56% 12.96% -20.59% -
  Horiz. % 83.82% 77.94% 91.18% 83.82% 89.71% 79.41% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers