Highlights

[MBMR] QoQ TTM Result on 2010-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     45.96%    YoY -     16.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,528,494 1,449,811 1,359,307 1,219,418 1,101,638 1,079,501 1,096,168 24.74%
  QoQ % 5.43% 6.66% 11.47% 10.69% 2.05% -1.52% -
  Horiz. % 139.44% 132.26% 124.01% 111.24% 100.50% 98.48% 100.00%
PBT 172,402 165,113 151,689 118,753 85,254 78,546 92,292 51.50%
  QoQ % 4.41% 8.85% 27.73% 39.29% 8.54% -14.89% -
  Horiz. % 186.80% 178.90% 164.36% 128.67% 92.37% 85.11% 100.00%
Tax -9,907 -14,281 -13,638 -7,459 -8,543 -3,757 -6,080 38.35%
  QoQ % 30.63% -4.71% -82.84% 12.69% -127.39% 38.21% -
  Horiz. % 162.94% 234.88% 224.31% 122.68% 140.51% 61.79% 100.00%
NP 162,495 150,832 138,051 111,294 76,711 74,789 86,212 52.41%
  QoQ % 7.73% 9.26% 24.04% 45.08% 2.57% -13.25% -
  Horiz. % 188.48% 174.95% 160.13% 129.09% 88.98% 86.75% 100.00%
NP to SH 142,136 133,749 121,941 97,109 66,532 62,287 71,947 57.25%
  QoQ % 6.27% 9.68% 25.57% 45.96% 6.82% -13.43% -
  Horiz. % 197.56% 185.90% 169.49% 134.97% 92.47% 86.57% 100.00%
Tax Rate 5.75 % 8.65 % 8.99 % 6.28 % 10.02 % 4.78 % 6.59 % -8.67%
  QoQ % -33.53% -3.78% 43.15% -37.33% 109.62% -27.47% -
  Horiz. % 87.25% 131.26% 136.42% 95.30% 152.05% 72.53% 100.00%
Total Cost 1,365,999 1,298,979 1,221,256 1,108,124 1,024,927 1,004,712 1,009,956 22.23%
  QoQ % 5.16% 6.36% 10.21% 8.12% 2.01% -0.52% -
  Horiz. % 135.25% 128.62% 120.92% 109.72% 101.48% 99.48% 100.00%
Net Worth 969,072 985,164 961,460 928,322 725,832 874,016 857,159 8.50%
  QoQ % -1.63% 2.47% 3.57% 27.90% -16.95% 1.97% -
  Horiz. % 113.06% 114.93% 112.17% 108.30% 84.68% 101.97% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,186 19,331 7,258 7,258 7,258 0 0 -
  QoQ % 25.11% 166.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.22% 266.33% 100.00% 100.00% 100.00% - -
Div Payout % 17.02 % 14.45 % 5.95 % 7.47 % 10.91 % - % - % -
  QoQ % 17.79% 142.86% -20.35% -31.53% 0.00% 0.00% -
  Horiz. % 156.00% 132.45% 54.54% 68.47% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 969,072 985,164 961,460 928,322 725,832 874,016 857,159 8.50%
  QoQ % -1.63% 2.47% 3.57% 27.90% -16.95% 1.97% -
  Horiz. % 113.06% 114.93% 112.17% 108.30% 84.68% 101.97% 100.00%
NOSH 242,268 241,461 240,967 242,381 241,944 242,109 242,135 0.04%
  QoQ % 0.33% 0.21% -0.58% 0.18% -0.07% -0.01% -
  Horiz. % 100.05% 99.72% 99.52% 100.10% 99.92% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.63 % 10.40 % 10.16 % 9.13 % 6.96 % 6.93 % 7.86 % 22.23%
  QoQ % 2.21% 2.36% 11.28% 31.18% 0.43% -11.83% -
  Horiz. % 135.24% 132.32% 129.26% 116.16% 88.55% 88.17% 100.00%
ROE 14.67 % 13.58 % 12.68 % 10.46 % 9.17 % 7.13 % 8.39 % 44.99%
  QoQ % 8.03% 7.10% 21.22% 14.07% 28.61% -15.02% -
  Horiz. % 174.85% 161.86% 151.13% 124.67% 109.30% 84.98% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 630.91 600.43 564.10 503.10 455.33 445.87 452.71 24.69%
  QoQ % 5.08% 6.44% 12.12% 10.49% 2.12% -1.51% -
  Horiz. % 139.36% 132.63% 124.61% 111.13% 100.58% 98.49% 100.00%
EPS 58.67 55.39 50.60 40.06 27.50 25.73 29.71 57.21%
  QoQ % 5.92% 9.47% 26.31% 45.67% 6.88% -13.40% -
  Horiz. % 197.48% 186.44% 170.31% 134.84% 92.56% 86.60% 100.00%
DPS 10.00 8.00 3.00 3.00 3.00 0.00 0.00 -
  QoQ % 25.00% 166.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 266.67% 100.00% 100.00% 100.00% - -
NAPS 4.0000 4.0800 3.9900 3.8300 3.0000 3.6100 3.5400 8.46%
  QoQ % -1.96% 2.26% 4.18% 27.67% -16.90% 1.98% -
  Horiz. % 112.99% 115.25% 112.71% 108.19% 84.75% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 391.03 370.90 347.75 311.96 281.83 276.17 280.43 24.74%
  QoQ % 5.43% 6.66% 11.47% 10.69% 2.05% -1.52% -
  Horiz. % 139.44% 132.26% 124.01% 111.24% 100.50% 98.48% 100.00%
EPS 36.36 34.22 31.20 24.84 17.02 15.93 18.41 57.22%
  QoQ % 6.25% 9.68% 25.60% 45.95% 6.84% -13.47% -
  Horiz. % 197.50% 185.88% 169.47% 134.93% 92.45% 86.53% 100.00%
DPS 6.19 4.95 1.86 1.86 1.86 0.00 0.00 -
  QoQ % 25.05% 166.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 332.80% 266.13% 100.00% 100.00% 100.00% - -
NAPS 2.4792 2.5203 2.4597 2.3749 1.8569 2.2360 2.1929 8.50%
  QoQ % -1.63% 2.46% 3.57% 27.90% -16.95% 1.97% -
  Horiz. % 113.06% 114.93% 112.17% 108.30% 84.68% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.5700 2.4400 2.2300 2.0900 1.9900 1.7800 1.7700 -
P/RPS 0.41 0.41 0.40 0.42 0.44 0.40 0.39 3.38%
  QoQ % 0.00% 2.50% -4.76% -4.55% 10.00% 2.56% -
  Horiz. % 105.13% 105.13% 102.56% 107.69% 112.82% 102.56% 100.00%
P/EPS 4.38 4.41 4.41 5.22 7.24 6.92 5.96 -18.52%
  QoQ % -0.68% 0.00% -15.52% -27.90% 4.62% 16.11% -
  Horiz. % 73.49% 73.99% 73.99% 87.58% 121.48% 116.11% 100.00%
EY 22.83 22.70 22.69 19.17 13.82 14.45 16.79 22.67%
  QoQ % 0.57% 0.04% 18.36% 38.71% -4.36% -13.94% -
  Horiz. % 135.97% 135.20% 135.14% 114.18% 82.31% 86.06% 100.00%
DY 3.89 3.28 1.35 1.44 1.51 0.00 0.00 -
  QoQ % 18.60% 142.96% -6.25% -4.64% 0.00% 0.00% -
  Horiz. % 257.62% 217.22% 89.40% 95.36% 100.00% - -
P/NAPS 0.64 0.60 0.56 0.55 0.66 0.49 0.50 17.84%
  QoQ % 6.67% 7.14% 1.82% -16.67% 34.69% -2.00% -
  Horiz. % 128.00% 120.00% 112.00% 110.00% 132.00% 98.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 -
Price 2.4800 2.3200 2.4300 2.0800 2.0400 1.8500 1.8200 -
P/RPS 0.39 0.39 0.43 0.41 0.45 0.41 0.40 -1.67%
  QoQ % 0.00% -9.30% 4.88% -8.89% 9.76% 2.50% -
  Horiz. % 97.50% 97.50% 107.50% 102.50% 112.50% 102.50% 100.00%
P/EPS 4.23 4.19 4.80 5.19 7.42 7.19 6.13 -21.86%
  QoQ % 0.95% -12.71% -7.51% -30.05% 3.20% 17.29% -
  Horiz. % 69.00% 68.35% 78.30% 84.67% 121.04% 117.29% 100.00%
EY 23.66 23.88 20.82 19.26 13.48 13.91 16.33 27.96%
  QoQ % -0.92% 14.70% 8.10% 42.88% -3.09% -14.82% -
  Horiz. % 144.89% 146.23% 127.50% 117.94% 82.55% 85.18% 100.00%
DY 4.03 3.45 1.23 1.44 1.47 0.00 0.00 -
  QoQ % 16.81% 180.49% -14.58% -2.04% 0.00% 0.00% -
  Horiz. % 274.15% 234.69% 83.67% 97.96% 100.00% - -
P/NAPS 0.62 0.57 0.61 0.54 0.68 0.51 0.51 13.87%
  QoQ % 8.77% -6.56% 12.96% -20.59% 33.33% 0.00% -
  Horiz. % 121.57% 111.76% 119.61% 105.88% 133.33% 100.00% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers