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 - 390,887
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 370.90 347.75 311.96 281.83 276.17 280.43 291.21 17.48%
  QoQ % 6.66% 11.47% 10.69% 2.05% -1.52% -3.70% -
  Horiz. % 127.37% 119.42% 107.13% 96.78% 94.84% 96.30% 100.00%
EPS 34.22 31.20 24.84 17.02 15.93 18.41 21.41 36.66%
  QoQ % 9.68% 25.60% 45.95% 6.84% -13.47% -14.01% -
  Horiz. % 159.83% 145.73% 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 2.5203 2.4597 2.3749 1.8569 2.2360 2.1929 2.1594 10.84%
  QoQ % 2.46% 3.57% 27.90% -16.95% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers