Highlights

[MBMR] QoQ TTM Result on 2008-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -5.00%    YoY -     5.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,079,501 1,096,168 1,138,310 1,160,006 1,161,538 1,166,768 1,133,490 -3.20%
  QoQ % -1.52% -3.70% -1.87% -0.13% -0.45% 2.94% -
  Horiz. % 95.24% 96.71% 100.43% 102.34% 102.47% 102.94% 100.00%
PBT 78,546 92,292 110,100 149,894 160,931 167,547 168,992 -39.97%
  QoQ % -14.89% -16.17% -26.55% -6.86% -3.95% -0.86% -
  Horiz. % 46.48% 54.61% 65.15% 88.70% 95.23% 99.14% 100.00%
Tax -3,757 -6,080 -8,939 -11,951 -17,416 -17,559 -15,576 -61.22%
  QoQ % 38.21% 31.98% 25.20% 31.38% 0.81% -12.73% -
  Horiz. % 24.12% 39.03% 57.39% 76.73% 111.81% 112.73% 100.00%
NP 74,789 86,212 101,161 137,943 143,515 149,988 153,416 -38.03%
  QoQ % -13.25% -14.78% -26.66% -3.88% -4.32% -2.23% -
  Horiz. % 48.75% 56.19% 65.94% 89.91% 93.55% 97.77% 100.00%
NP to SH 62,287 71,947 83,687 117,144 123,305 129,617 134,604 -40.15%
  QoQ % -13.43% -14.03% -28.56% -5.00% -4.87% -3.70% -
  Horiz. % 46.27% 53.45% 62.17% 87.03% 91.61% 96.30% 100.00%
Tax Rate 4.78 % 6.59 % 8.12 % 7.97 % 10.82 % 10.48 % 9.22 % -35.44%
  QoQ % -27.47% -18.84% 1.88% -26.34% 3.24% 13.67% -
  Horiz. % 51.84% 71.48% 88.07% 86.44% 117.35% 113.67% 100.00%
Total Cost 1,004,712 1,009,956 1,037,149 1,022,063 1,018,023 1,016,780 980,074 1.67%
  QoQ % -0.52% -2.62% 1.48% 0.40% 0.12% 3.75% -
  Horiz. % 102.51% 103.05% 105.82% 104.28% 103.87% 103.75% 100.00%
Net Worth 874,016 857,159 844,093 851,788 835,274 827,988 798,734 6.18%
  QoQ % 1.97% 1.55% -0.90% 1.98% 0.88% 3.66% -
  Horiz. % 109.43% 107.31% 105.68% 106.64% 104.57% 103.66% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 0 0 0 0 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% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 11.72 % 11.15 % 10.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.11% 3.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 109.12% 103.82% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 874,016 857,159 844,093 851,788 835,274 827,988 798,734 6.18%
  QoQ % 1.97% 1.55% -0.90% 1.98% 0.88% 3.66% -
  Horiz. % 109.43% 107.31% 105.68% 106.64% 104.57% 103.66% 100.00%
NOSH 242,109 242,135 241,860 241,985 242,108 242,101 242,040 0.02%
  QoQ % -0.01% 0.11% -0.05% -0.05% 0.00% 0.03% -
  Horiz. % 100.03% 100.04% 99.93% 99.98% 100.03% 100.03% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.93 % 7.86 % 8.89 % 11.89 % 12.36 % 12.85 % 13.53 % -35.96%
  QoQ % -11.83% -11.59% -25.23% -3.80% -3.81% -5.03% -
  Horiz. % 51.22% 58.09% 65.71% 87.88% 91.35% 94.97% 100.00%
ROE 7.13 % 8.39 % 9.91 % 13.75 % 14.76 % 15.65 % 16.85 % -43.61%
  QoQ % -15.02% -15.34% -27.93% -6.84% -5.69% -7.12% -
  Horiz. % 42.31% 49.79% 58.81% 81.60% 87.60% 92.88% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 445.87 452.71 470.65 479.37 479.76 481.93 468.31 -3.22%
  QoQ % -1.51% -3.81% -1.82% -0.08% -0.45% 2.91% -
  Horiz. % 95.21% 96.67% 100.50% 102.36% 102.44% 102.91% 100.00%
EPS 25.73 29.71 34.60 48.41 50.93 53.54 55.61 -40.15%
  QoQ % -13.40% -14.13% -28.53% -4.95% -4.87% -3.72% -
  Horiz. % 46.27% 53.43% 62.22% 87.05% 91.58% 96.28% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 3.6100 3.5400 3.4900 3.5200 3.4500 3.4200 3.3000 6.16%
  QoQ % 1.98% 1.43% -0.85% 2.03% 0.88% 3.64% -
  Horiz. % 109.39% 107.27% 105.76% 106.67% 104.55% 103.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 276.17 280.43 291.21 296.76 297.15 298.49 289.98 -3.20%
  QoQ % -1.52% -3.70% -1.87% -0.13% -0.45% 2.93% -
  Horiz. % 95.24% 96.71% 100.42% 102.34% 102.47% 102.93% 100.00%
EPS 15.93 18.41 21.41 29.97 31.54 33.16 34.44 -40.16%
  QoQ % -13.47% -14.01% -28.56% -4.98% -4.89% -3.72% -
  Horiz. % 46.25% 53.46% 62.17% 87.02% 91.58% 96.28% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 2.2360 2.1929 2.1594 2.1791 2.1369 2.1182 2.0434 6.18%
  QoQ % 1.97% 1.55% -0.90% 1.97% 0.88% 3.66% -
  Horiz. % 109.43% 107.32% 105.68% 106.64% 104.58% 103.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.7800 1.7700 1.7300 1.7500 1.6600 1.9100 2.1800 -
P/RPS 0.40 0.39 0.37 0.37 0.35 0.40 0.47 -10.18%
  QoQ % 2.56% 5.41% 0.00% 5.71% -12.50% -14.89% -
  Horiz. % 85.11% 82.98% 78.72% 78.72% 74.47% 85.11% 100.00%
P/EPS 6.92 5.96 5.00 3.61 3.26 3.57 3.92 46.01%
  QoQ % 16.11% 19.20% 38.50% 10.74% -8.68% -8.93% -
  Horiz. % 176.53% 152.04% 127.55% 92.09% 83.16% 91.07% 100.00%
EY 14.45 16.79 20.00 27.66 30.68 28.03 25.51 -31.52%
  QoQ % -13.94% -16.05% -27.69% -9.84% 9.45% 9.88% -
  Horiz. % 56.64% 65.82% 78.40% 108.43% 120.27% 109.88% 100.00%
DY 0.00 0.00 0.00 0.00 3.61 3.14 2.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.97% 14.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 131.27% 114.18% 100.00%
P/NAPS 0.49 0.50 0.50 0.50 0.48 0.56 0.66 -17.99%
  QoQ % -2.00% 0.00% 0.00% 4.17% -14.29% -15.15% -
  Horiz. % 74.24% 75.76% 75.76% 75.76% 72.73% 84.85% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 -
Price 1.8500 1.8200 1.7400 1.8500 1.7900 1.8500 2.0800 -
P/RPS 0.41 0.40 0.37 0.39 0.37 0.38 0.44 -4.59%
  QoQ % 2.50% 8.11% -5.13% 5.41% -2.63% -13.64% -
  Horiz. % 93.18% 90.91% 84.09% 88.64% 84.09% 86.36% 100.00%
P/EPS 7.19 6.13 5.03 3.82 3.51 3.46 3.74 54.55%
  QoQ % 17.29% 21.87% 31.68% 8.83% 1.45% -7.49% -
  Horiz. % 192.25% 163.90% 134.49% 102.14% 93.85% 92.51% 100.00%
EY 13.91 16.33 19.89 26.17 28.45 28.94 26.74 -35.29%
  QoQ % -14.82% -17.90% -24.00% -8.01% -1.69% 8.23% -
  Horiz. % 52.02% 61.07% 74.38% 97.87% 106.39% 108.23% 100.00%
DY 0.00 0.00 0.00 0.00 3.35 3.24 2.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.40% 12.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.32% 112.50% 100.00%
P/NAPS 0.51 0.51 0.50 0.53 0.52 0.54 0.63 -13.13%
  QoQ % 0.00% 2.00% -5.66% 1.92% -3.70% -14.29% -
  Horiz. % 80.95% 80.95% 79.37% 84.13% 82.54% 85.71% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers