Highlights

[MBMR] QoQ TTM Result on 2013-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -6.06%    YoY -     3.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,154,414 2,257,623 2,293,235 2,333,918 2,267,658 2,235,161 2,071,691 2.64%
  QoQ % -4.57% -1.55% -1.74% 2.92% 1.45% 7.89% -
  Horiz. % 103.99% 108.97% 110.69% 112.66% 109.46% 107.89% 100.00%
PBT 182,201 196,106 196,592 187,889 197,318 181,965 175,180 2.65%
  QoQ % -7.09% -0.25% 4.63% -4.78% 8.44% 3.87% -
  Horiz. % 104.01% 111.95% 112.22% 107.25% 112.64% 103.87% 100.00%
Tax -11,234 -23,103 -23,831 -22,555 -21,898 -14,481 -13,810 -12.83%
  QoQ % 51.37% 3.05% -5.66% -3.00% -51.22% -4.86% -
  Horiz. % 81.35% 167.29% 172.56% 163.32% 158.57% 104.86% 100.00%
NP 170,967 173,003 172,761 165,334 175,420 167,484 161,370 3.92%
  QoQ % -1.18% 0.14% 4.49% -5.75% 4.74% 3.79% -
  Horiz. % 105.95% 107.21% 107.06% 102.46% 108.71% 103.79% 100.00%
NP to SH 137,889 135,533 135,877 128,172 136,442 132,346 132,198 2.84%
  QoQ % 1.74% -0.25% 6.01% -6.06% 3.09% 0.11% -
  Horiz. % 104.30% 102.52% 102.78% 96.95% 103.21% 100.11% 100.00%
Tax Rate 6.17 % 11.78 % 12.12 % 12.00 % 11.10 % 7.96 % 7.88 % -15.01%
  QoQ % -47.62% -2.81% 1.00% 8.11% 39.45% 1.02% -
  Horiz. % 78.30% 149.49% 153.81% 152.28% 140.86% 101.02% 100.00%
Total Cost 1,983,447 2,084,620 2,120,474 2,168,584 2,092,238 2,067,677 1,910,321 2.53%
  QoQ % -4.85% -1.69% -2.22% 3.65% 1.19% 8.24% -
  Horiz. % 103.83% 109.12% 111.00% 113.52% 109.52% 108.24% 100.00%
Net Worth 1,440,990 1,410,429 1,387,000 1,371,790 981,866 918,860 789,571 49.18%
  QoQ % 2.17% 1.69% 1.11% 39.71% 6.86% 16.37% -
  Horiz. % 182.50% 178.63% 175.67% 173.74% 124.35% 116.37% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,436 21,539 21,539 17,714 17,714 22,473 31,455 -17.77%
  QoQ % 8.81% 0.00% 21.60% 0.00% -21.18% -28.55% -
  Horiz. % 74.51% 68.48% 68.48% 56.32% 56.32% 71.45% 100.00%
Div Payout % 17.00 % 15.89 % 15.85 % 13.82 % 12.98 % 16.98 % 23.79 % -20.02%
  QoQ % 6.99% 0.25% 14.69% 6.47% -23.56% -28.63% -
  Horiz. % 71.46% 66.79% 66.62% 58.09% 54.56% 71.37% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,440,990 1,410,429 1,387,000 1,371,790 981,866 918,860 789,571 49.18%
  QoQ % 2.17% 1.69% 1.11% 39.71% 6.86% 16.37% -
  Horiz. % 182.50% 178.63% 175.67% 173.74% 124.35% 116.37% 100.00%
NOSH 390,512 390,700 390,704 390,823 327,288 306,286 263,190 30.00%
  QoQ % -0.05% -0.00% -0.03% 19.41% 6.86% 16.37% -
  Horiz. % 148.38% 148.45% 148.45% 148.49% 124.35% 116.37% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.94 % 7.66 % 7.53 % 7.08 % 7.74 % 7.49 % 7.79 % 1.28%
  QoQ % 3.66% 1.73% 6.36% -8.53% 3.34% -3.85% -
  Horiz. % 101.93% 98.33% 96.66% 90.89% 99.36% 96.15% 100.00%
ROE 9.57 % 9.61 % 9.80 % 9.34 % 13.90 % 14.40 % 16.74 % -31.05%
  QoQ % -0.42% -1.94% 4.93% -32.81% -3.47% -13.98% -
  Horiz. % 57.17% 57.41% 58.54% 55.79% 83.03% 86.02% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 551.69 577.84 586.95 597.18 692.86 729.76 787.15 -21.05%
  QoQ % -4.53% -1.55% -1.71% -13.81% -5.06% -7.29% -
  Horiz. % 70.09% 73.41% 74.57% 75.87% 88.02% 92.71% 100.00%
EPS 35.31 34.69 34.78 32.80 41.69 43.21 50.23 -20.89%
  QoQ % 1.79% -0.26% 6.04% -21.32% -3.52% -13.98% -
  Horiz. % 70.30% 69.06% 69.24% 65.30% 83.00% 86.02% 100.00%
DPS 6.00 5.51 5.51 4.53 5.41 7.34 11.95 -36.75%
  QoQ % 8.89% 0.00% 21.63% -16.27% -26.29% -38.58% -
  Horiz. % 50.21% 46.11% 46.11% 37.91% 45.27% 61.42% 100.00%
NAPS 3.6900 3.6100 3.5500 3.5100 3.0000 3.0000 3.0000 14.76%
  QoQ % 2.22% 1.69% 1.14% 17.00% 0.00% 0.00% -
  Horiz. % 123.00% 120.33% 118.33% 117.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 551.16 577.56 586.67 597.08 580.13 571.82 530.00 2.64%
  QoQ % -4.57% -1.55% -1.74% 2.92% 1.45% 7.89% -
  Horiz. % 103.99% 108.97% 110.69% 112.66% 109.46% 107.89% 100.00%
EPS 35.28 34.67 34.76 32.79 34.91 33.86 33.82 2.85%
  QoQ % 1.76% -0.26% 6.01% -6.07% 3.10% 0.12% -
  Horiz. % 104.32% 102.51% 102.78% 96.95% 103.22% 100.12% 100.00%
DPS 6.00 5.51 5.51 4.53 4.53 5.75 8.05 -17.75%
  QoQ % 8.89% 0.00% 21.63% 0.00% -21.22% -28.57% -
  Horiz. % 74.53% 68.45% 68.45% 56.27% 56.27% 71.43% 100.00%
NAPS 3.6865 3.6083 3.5483 3.5094 2.5119 2.3507 2.0199 49.18%
  QoQ % 2.17% 1.69% 1.11% 39.71% 6.86% 16.38% -
  Horiz. % 182.51% 178.64% 175.67% 173.74% 124.36% 116.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.2100 3.6000 3.8300 3.4700 3.2100 3.3600 2.9900 -
P/RPS 0.58 0.62 0.65 0.58 0.46 0.46 0.38 32.46%
  QoQ % -6.45% -4.62% 12.07% 26.09% 0.00% 21.05% -
  Horiz. % 152.63% 163.16% 171.05% 152.63% 121.05% 121.05% 100.00%
P/EPS 9.09 10.38 11.01 10.58 7.70 7.78 5.95 32.54%
  QoQ % -12.43% -5.72% 4.06% 37.40% -1.03% 30.76% -
  Horiz. % 152.77% 174.45% 185.04% 177.82% 129.41% 130.76% 100.00%
EY 11.00 9.64 9.08 9.45 12.99 12.86 16.80 -24.54%
  QoQ % 14.11% 6.17% -3.92% -27.25% 1.01% -23.45% -
  Horiz. % 65.48% 57.38% 54.05% 56.25% 77.32% 76.55% 100.00%
DY 1.87 1.53 1.44 1.31 1.69 2.18 4.00 -39.68%
  QoQ % 22.22% 6.25% 9.92% -22.49% -22.48% -45.50% -
  Horiz. % 46.75% 38.25% 36.00% 32.75% 42.25% 54.50% 100.00%
P/NAPS 0.87 1.00 1.08 0.99 1.07 1.12 1.00 -8.84%
  QoQ % -13.00% -7.41% 9.09% -7.48% -4.46% 12.00% -
  Horiz. % 87.00% 100.00% 108.00% 99.00% 107.00% 112.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 -
Price 3.4500 3.5800 3.6700 4.0600 3.3100 3.3800 3.9200 -
P/RPS 0.63 0.62 0.63 0.68 0.48 0.46 0.50 16.61%
  QoQ % 1.61% -1.59% -7.35% 41.67% 4.35% -8.00% -
  Horiz. % 126.00% 124.00% 126.00% 136.00% 96.00% 92.00% 100.00%
P/EPS 9.77 10.32 10.55 12.38 7.94 7.82 7.80 16.15%
  QoQ % -5.33% -2.18% -14.78% 55.92% 1.53% 0.26% -
  Horiz. % 125.26% 132.31% 135.26% 158.72% 101.79% 100.26% 100.00%
EY 10.23 9.69 9.48 8.08 12.59 12.78 12.81 -13.89%
  QoQ % 5.57% 2.22% 17.33% -35.82% -1.49% -0.23% -
  Horiz. % 79.86% 75.64% 74.00% 63.08% 98.28% 99.77% 100.00%
DY 1.74 1.54 1.50 1.12 1.64 2.17 3.05 -31.14%
  QoQ % 12.99% 2.67% 33.93% -31.71% -24.42% -28.85% -
  Horiz. % 57.05% 50.49% 49.18% 36.72% 53.77% 71.15% 100.00%
P/NAPS 0.93 0.99 1.03 1.16 1.10 1.13 1.31 -20.37%
  QoQ % -6.06% -3.88% -11.21% 5.45% -2.65% -13.74% -
  Horiz. % 70.99% 75.57% 78.63% 88.55% 83.97% 86.26% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers