Highlights

[MBMR] QoQ TTM Result on 2009-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     6.82%    YoY -     -43.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,449,811 1,359,307 1,219,418 1,101,638 1,079,501 1,096,168 1,138,310 17.48%
  QoQ % 6.66% 11.47% 10.69% 2.05% -1.52% -3.70% -
  Horiz. % 127.37% 119.41% 107.13% 96.78% 94.83% 96.30% 100.00%
PBT 165,113 151,689 118,753 85,254 78,546 92,292 110,100 30.99%
  QoQ % 8.85% 27.73% 39.29% 8.54% -14.89% -16.17% -
  Horiz. % 149.97% 137.77% 107.86% 77.43% 71.34% 83.83% 100.00%
Tax -14,281 -13,638 -7,459 -8,543 -3,757 -6,080 -8,939 36.62%
  QoQ % -4.71% -82.84% 12.69% -127.39% 38.21% 31.98% -
  Horiz. % 159.76% 152.57% 83.44% 95.57% 42.03% 68.02% 100.00%
NP 150,832 138,051 111,294 76,711 74,789 86,212 101,161 30.48%
  QoQ % 9.26% 24.04% 45.08% 2.57% -13.25% -14.78% -
  Horiz. % 149.10% 136.47% 110.02% 75.83% 73.93% 85.22% 100.00%
NP to SH 133,749 121,941 97,109 66,532 62,287 71,947 83,687 36.66%
  QoQ % 9.68% 25.57% 45.96% 6.82% -13.43% -14.03% -
  Horiz. % 159.82% 145.71% 116.04% 79.50% 74.43% 85.97% 100.00%
Tax Rate 8.65 % 8.99 % 6.28 % 10.02 % 4.78 % 6.59 % 8.12 % 4.30%
  QoQ % -3.78% 43.15% -37.33% 109.62% -27.47% -18.84% -
  Horiz. % 106.53% 110.71% 77.34% 123.40% 58.87% 81.16% 100.00%
Total Cost 1,298,979 1,221,256 1,108,124 1,024,927 1,004,712 1,009,956 1,037,149 16.18%
  QoQ % 6.36% 10.21% 8.12% 2.01% -0.52% -2.62% -
  Horiz. % 125.25% 117.75% 106.84% 98.82% 96.87% 97.38% 100.00%
Net Worth 985,164 961,460 928,322 725,832 874,016 857,159 844,093 10.84%
  QoQ % 2.47% 3.57% 27.90% -16.95% 1.97% 1.55% -
  Horiz. % 116.71% 113.90% 109.98% 85.99% 103.55% 101.55% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,331 7,258 7,258 7,258 0 0 0 -
  QoQ % 166.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.33% 100.00% 100.00% 100.00% - - -
Div Payout % 14.45 % 5.95 % 7.47 % 10.91 % - % - % - % -
  QoQ % 142.86% -20.35% -31.53% 0.00% 0.00% 0.00% -
  Horiz. % 132.45% 54.54% 68.47% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 985,164 961,460 928,322 725,832 874,016 857,159 844,093 10.84%
  QoQ % 2.47% 3.57% 27.90% -16.95% 1.97% 1.55% -
  Horiz. % 116.71% 113.90% 109.98% 85.99% 103.55% 101.55% 100.00%
NOSH 241,461 240,967 242,381 241,944 242,109 242,135 241,860 -0.11%
  QoQ % 0.21% -0.58% 0.18% -0.07% -0.01% 0.11% -
  Horiz. % 99.84% 99.63% 100.22% 100.03% 100.10% 100.11% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.40 % 10.16 % 9.13 % 6.96 % 6.93 % 7.86 % 8.89 % 11.01%
  QoQ % 2.36% 11.28% 31.18% 0.43% -11.83% -11.59% -
  Horiz. % 116.99% 114.29% 102.70% 78.29% 77.95% 88.41% 100.00%
ROE 13.58 % 12.68 % 10.46 % 9.17 % 7.13 % 8.39 % 9.91 % 23.35%
  QoQ % 7.10% 21.22% 14.07% 28.61% -15.02% -15.34% -
  Horiz. % 137.03% 127.95% 105.55% 92.53% 71.95% 84.66% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 600.43 564.10 503.10 455.33 445.87 452.71 470.65 17.61%
  QoQ % 6.44% 12.12% 10.49% 2.12% -1.51% -3.81% -
  Horiz. % 127.57% 119.86% 106.89% 96.74% 94.73% 96.19% 100.00%
EPS 55.39 50.60 40.06 27.50 25.73 29.71 34.60 36.81%
  QoQ % 9.47% 26.31% 45.67% 6.88% -13.40% -14.13% -
  Horiz. % 160.09% 146.24% 115.78% 79.48% 74.36% 85.87% 100.00%
DPS 8.00 3.00 3.00 3.00 0.00 0.00 0.00 -
  QoQ % 166.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 100.00% 100.00% 100.00% - - -
NAPS 4.0800 3.9900 3.8300 3.0000 3.6100 3.5400 3.4900 10.96%
  QoQ % 2.26% 4.18% 27.67% -16.90% 1.98% 1.43% -
  Horiz. % 116.91% 114.33% 109.74% 85.96% 103.44% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,908
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 370.88 347.73 311.94 281.82 276.15 280.42 291.20 17.48%
  QoQ % 6.66% 11.47% 10.69% 2.05% -1.52% -3.70% -
  Horiz. % 127.36% 119.41% 107.12% 96.78% 94.83% 96.30% 100.00%
EPS 34.21 31.19 24.84 17.02 15.93 18.41 21.41 36.64%
  QoQ % 9.68% 25.56% 45.95% 6.84% -13.47% -14.01% -
  Horiz. % 159.79% 145.68% 116.02% 79.50% 74.40% 85.99% 100.00%
DPS 4.95 1.86 1.86 1.86 0.00 0.00 0.00 -
  QoQ % 166.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.13% 100.00% 100.00% 100.00% - - -
NAPS 2.5202 2.4596 2.3748 1.8568 2.2359 2.1927 2.1593 10.84%
  QoQ % 2.46% 3.57% 27.90% -16.96% 1.97% 1.55% -
  Horiz. % 116.71% 113.91% 109.98% 85.99% 103.55% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.4400 2.2300 2.0900 1.9900 1.7800 1.7700 1.7300 -
P/RPS 0.41 0.40 0.42 0.44 0.40 0.39 0.37 7.08%
  QoQ % 2.50% -4.76% -4.55% 10.00% 2.56% 5.41% -
  Horiz. % 110.81% 108.11% 113.51% 118.92% 108.11% 105.41% 100.00%
P/EPS 4.41 4.41 5.22 7.24 6.92 5.96 5.00 -8.02%
  QoQ % 0.00% -15.52% -27.90% 4.62% 16.11% 19.20% -
  Horiz. % 88.20% 88.20% 104.40% 144.80% 138.40% 119.20% 100.00%
EY 22.70 22.69 19.17 13.82 14.45 16.79 20.00 8.80%
  QoQ % 0.04% 18.36% 38.71% -4.36% -13.94% -16.05% -
  Horiz. % 113.50% 113.45% 95.85% 69.10% 72.25% 83.95% 100.00%
DY 3.28 1.35 1.44 1.51 0.00 0.00 0.00 -
  QoQ % 142.96% -6.25% -4.64% 0.00% 0.00% 0.00% -
  Horiz. % 217.22% 89.40% 95.36% 100.00% - - -
P/NAPS 0.60 0.56 0.55 0.66 0.49 0.50 0.50 12.91%
  QoQ % 7.14% 1.82% -16.67% 34.69% -2.00% 0.00% -
  Horiz. % 120.00% 112.00% 110.00% 132.00% 98.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 -
Price 2.3200 2.4300 2.0800 2.0400 1.8500 1.8200 1.7400 -
P/RPS 0.39 0.43 0.41 0.45 0.41 0.40 0.37 3.57%
  QoQ % -9.30% 4.88% -8.89% 9.76% 2.50% 8.11% -
  Horiz. % 105.41% 116.22% 110.81% 121.62% 110.81% 108.11% 100.00%
P/EPS 4.19 4.80 5.19 7.42 7.19 6.13 5.03 -11.46%
  QoQ % -12.71% -7.51% -30.05% 3.20% 17.29% 21.87% -
  Horiz. % 83.30% 95.43% 103.18% 147.51% 142.94% 121.87% 100.00%
EY 23.88 20.82 19.26 13.48 13.91 16.33 19.89 12.95%
  QoQ % 14.70% 8.10% 42.88% -3.09% -14.82% -17.90% -
  Horiz. % 120.06% 104.68% 96.83% 67.77% 69.93% 82.10% 100.00%
DY 3.45 1.23 1.44 1.47 0.00 0.00 0.00 -
  QoQ % 180.49% -14.58% -2.04% 0.00% 0.00% 0.00% -
  Horiz. % 234.69% 83.67% 97.96% 100.00% - - -
P/NAPS 0.57 0.61 0.54 0.68 0.51 0.51 0.50 9.12%
  QoQ % -6.56% 12.96% -20.59% 33.33% 0.00% 2.00% -
  Horiz. % 114.00% 122.00% 108.00% 136.00% 102.00% 102.00% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers