Highlights

[MBMR] QoQ TTM Result on 2009-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 14-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -28.56%    YoY -     -37.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,101,638 1,079,501 1,096,168 1,138,310 1,160,006 1,161,538 1,166,768 -3.75%
  QoQ % 2.05% -1.52% -3.70% -1.87% -0.13% -0.45% -
  Horiz. % 94.42% 92.52% 93.95% 97.56% 99.42% 99.55% 100.00%
PBT 85,254 78,546 92,292 110,100 149,894 160,931 167,547 -36.19%
  QoQ % 8.54% -14.89% -16.17% -26.55% -6.86% -3.95% -
  Horiz. % 50.88% 46.88% 55.08% 65.71% 89.46% 96.05% 100.00%
Tax -8,543 -3,757 -6,080 -8,939 -11,951 -17,416 -17,559 -38.06%
  QoQ % -127.39% 38.21% 31.98% 25.20% 31.38% 0.81% -
  Horiz. % 48.65% 21.40% 34.63% 50.91% 68.06% 99.19% 100.00%
NP 76,711 74,789 86,212 101,161 137,943 143,515 149,988 -35.97%
  QoQ % 2.57% -13.25% -14.78% -26.66% -3.88% -4.32% -
  Horiz. % 51.14% 49.86% 57.48% 67.45% 91.97% 95.68% 100.00%
NP to SH 66,532 62,287 71,947 83,687 117,144 123,305 129,617 -35.81%
  QoQ % 6.82% -13.43% -14.03% -28.56% -5.00% -4.87% -
  Horiz. % 51.33% 48.05% 55.51% 64.56% 90.38% 95.13% 100.00%
Tax Rate 10.02 % 4.78 % 6.59 % 8.12 % 7.97 % 10.82 % 10.48 % -2.94%
  QoQ % 109.62% -27.47% -18.84% 1.88% -26.34% 3.24% -
  Horiz. % 95.61% 45.61% 62.88% 77.48% 76.05% 103.24% 100.00%
Total Cost 1,024,927 1,004,712 1,009,956 1,037,149 1,022,063 1,018,023 1,016,780 0.53%
  QoQ % 2.01% -0.52% -2.62% 1.48% 0.40% 0.12% -
  Horiz. % 100.80% 98.81% 99.33% 102.00% 100.52% 100.12% 100.00%
Net Worth 725,832 874,016 857,159 844,093 851,788 835,274 827,988 -8.38%
  QoQ % -16.95% 1.97% 1.55% -0.90% 1.98% 0.88% -
  Horiz. % 87.66% 105.56% 103.52% 101.95% 102.87% 100.88% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,258 0 0 0 0 14,452 14,452 -36.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.22% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % 10.91 % - % - % - % - % 11.72 % 11.15 % -1.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.11% -
  Horiz. % 97.85% 0.00% 0.00% 0.00% 0.00% 105.11% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 725,832 874,016 857,159 844,093 851,788 835,274 827,988 -8.38%
  QoQ % -16.95% 1.97% 1.55% -0.90% 1.98% 0.88% -
  Horiz. % 87.66% 105.56% 103.52% 101.95% 102.87% 100.88% 100.00%
NOSH 241,944 242,109 242,135 241,860 241,985 242,108 242,101 -0.04%
  QoQ % -0.07% -0.01% 0.11% -0.05% -0.05% 0.00% -
  Horiz. % 99.93% 100.00% 100.01% 99.90% 99.95% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.96 % 6.93 % 7.86 % 8.89 % 11.89 % 12.36 % 12.85 % -33.48%
  QoQ % 0.43% -11.83% -11.59% -25.23% -3.80% -3.81% -
  Horiz. % 54.16% 53.93% 61.17% 69.18% 92.53% 96.19% 100.00%
ROE 9.17 % 7.13 % 8.39 % 9.91 % 13.75 % 14.76 % 15.65 % -29.91%
  QoQ % 28.61% -15.02% -15.34% -27.93% -6.84% -5.69% -
  Horiz. % 58.59% 45.56% 53.61% 63.32% 87.86% 94.31% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 455.33 445.87 452.71 470.65 479.37 479.76 481.93 -3.70%
  QoQ % 2.12% -1.51% -3.81% -1.82% -0.08% -0.45% -
  Horiz. % 94.48% 92.52% 93.94% 97.66% 99.47% 99.55% 100.00%
EPS 27.50 25.73 29.71 34.60 48.41 50.93 53.54 -35.79%
  QoQ % 6.88% -13.40% -14.13% -28.53% -4.95% -4.87% -
  Horiz. % 51.36% 48.06% 55.49% 64.62% 90.42% 95.13% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 6.00 6.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.0000 3.6100 3.5400 3.4900 3.5200 3.4500 3.4200 -8.34%
  QoQ % -16.90% 1.98% 1.43% -0.85% 2.03% 0.88% -
  Horiz. % 87.72% 105.56% 103.51% 102.05% 102.92% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 281.83 276.17 280.43 291.21 296.76 297.15 298.49 -3.75%
  QoQ % 2.05% -1.52% -3.70% -1.87% -0.13% -0.45% -
  Horiz. % 94.42% 92.52% 93.95% 97.56% 99.42% 99.55% 100.00%
EPS 17.02 15.93 18.41 21.41 29.97 31.54 33.16 -35.82%
  QoQ % 6.84% -13.47% -14.01% -28.56% -4.98% -4.89% -
  Horiz. % 51.33% 48.04% 55.52% 64.57% 90.38% 95.11% 100.00%
DPS 1.86 0.00 0.00 0.00 0.00 3.70 3.70 -36.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.27% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.8569 2.2360 2.1929 2.1594 2.1791 2.1369 2.1182 -8.38%
  QoQ % -16.95% 1.97% 1.55% -0.90% 1.97% 0.88% -
  Horiz. % 87.66% 105.56% 103.53% 101.95% 102.88% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.9900 1.7800 1.7700 1.7300 1.7500 1.6600 1.9100 -
P/RPS 0.44 0.40 0.39 0.37 0.37 0.35 0.40 6.54%
  QoQ % 10.00% 2.56% 5.41% 0.00% 5.71% -12.50% -
  Horiz. % 110.00% 100.00% 97.50% 92.50% 92.50% 87.50% 100.00%
P/EPS 7.24 6.92 5.96 5.00 3.61 3.26 3.57 60.01%
  QoQ % 4.62% 16.11% 19.20% 38.50% 10.74% -8.68% -
  Horiz. % 202.80% 193.84% 166.95% 140.06% 101.12% 91.32% 100.00%
EY 13.82 14.45 16.79 20.00 27.66 30.68 28.03 -37.51%
  QoQ % -4.36% -13.94% -16.05% -27.69% -9.84% 9.45% -
  Horiz. % 49.30% 51.55% 59.90% 71.35% 98.68% 109.45% 100.00%
DY 1.51 0.00 0.00 0.00 0.00 3.61 3.14 -38.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 14.97% -
  Horiz. % 48.09% 0.00% 0.00% 0.00% 0.00% 114.97% 100.00%
P/NAPS 0.66 0.49 0.50 0.50 0.50 0.48 0.56 11.54%
  QoQ % 34.69% -2.00% 0.00% 0.00% 4.17% -14.29% -
  Horiz. % 117.86% 87.50% 89.29% 89.29% 89.29% 85.71% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 -
Price 2.0400 1.8500 1.8200 1.7400 1.8500 1.7900 1.8500 -
P/RPS 0.45 0.41 0.40 0.37 0.39 0.37 0.38 11.90%
  QoQ % 9.76% 2.50% 8.11% -5.13% 5.41% -2.63% -
  Horiz. % 118.42% 107.89% 105.26% 97.37% 102.63% 97.37% 100.00%
P/EPS 7.42 7.19 6.13 5.03 3.82 3.51 3.46 66.07%
  QoQ % 3.20% 17.29% 21.87% 31.68% 8.83% 1.45% -
  Horiz. % 214.45% 207.80% 177.17% 145.38% 110.40% 101.45% 100.00%
EY 13.48 13.91 16.33 19.89 26.17 28.45 28.94 -39.83%
  QoQ % -3.09% -14.82% -17.90% -24.00% -8.01% -1.69% -
  Horiz. % 46.58% 48.06% 56.43% 68.73% 90.43% 98.31% 100.00%
DY 1.47 0.00 0.00 0.00 0.00 3.35 3.24 -40.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.40% -
  Horiz. % 45.37% 0.00% 0.00% 0.00% 0.00% 103.40% 100.00%
P/NAPS 0.68 0.51 0.51 0.50 0.53 0.52 0.54 16.56%
  QoQ % 33.33% 0.00% 2.00% -5.66% 1.92% -3.70% -
  Horiz. % 125.93% 94.44% 94.44% 92.59% 98.15% 96.30% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers