Highlights

[MBMR] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     -14.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,774,144 1,959,689 2,267,658 1,705,573 1,528,494 1,101,638 1,203,044 6.69%
  YoY % -9.47% -13.58% 32.96% 11.59% 38.75% -8.43% -
  Horiz. % 147.47% 162.89% 188.49% 141.77% 127.05% 91.57% 100.00%
PBT 132,183 155,323 197,318 150,591 172,402 85,254 149,894 -2.07%
  YoY % -14.90% -21.28% 31.03% -12.65% 102.22% -43.12% -
  Horiz. % 88.18% 103.62% 131.64% 100.46% 115.02% 56.88% 100.00%
Tax -8,558 -954 -21,898 -12,520 -9,907 -8,543 -11,951 -5.41%
  YoY % -797.06% 95.64% -74.90% -26.38% -15.97% 28.52% -
  Horiz. % 71.61% 7.98% 183.23% 104.76% 82.90% 71.48% 100.00%
NP 123,625 154,369 175,420 138,071 162,495 76,711 137,943 -1.81%
  YoY % -19.92% -12.00% 27.05% -15.03% 111.83% -44.39% -
  Horiz. % 89.62% 111.91% 127.17% 100.09% 117.80% 55.61% 100.00%
NP to SH 112,222 138,480 136,442 121,237 142,136 66,532 117,144 -0.71%
  YoY % -18.96% 1.49% 12.54% -14.70% 113.64% -43.20% -
  Horiz. % 95.80% 118.21% 116.47% 103.49% 121.33% 56.80% 100.00%
Tax Rate 6.47 % 0.61 % 11.10 % 8.31 % 5.75 % 10.02 % 7.97 % -3.41%
  YoY % 960.66% -94.50% 33.57% 44.52% -42.61% 25.72% -
  Horiz. % 81.18% 7.65% 139.27% 104.27% 72.15% 125.72% 100.00%
Total Cost 1,650,519 1,805,320 2,092,238 1,567,502 1,365,999 1,024,927 1,065,101 7.57%
  YoY % -8.57% -13.71% 33.48% 14.75% 33.28% -3.77% -
  Horiz. % 154.96% 169.50% 196.44% 147.17% 128.25% 96.23% 100.00%
Net Worth 1,523,695 1,437,721 1,123,115 944,769 1,018,004 893,393 849,647 10.22%
  YoY % 5.98% 28.01% 18.88% -7.19% 13.95% 5.15% -
  Horiz. % 179.33% 169.21% 132.19% 111.20% 119.81% 105.15% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 31,255 23,441 29,469 14,572 24,238 14,526 - -
  YoY % 33.34% -20.46% 102.23% -39.88% 66.85% 0.00% -
  Horiz. % 215.16% 161.37% 202.86% 100.31% 166.85% 100.00% -
Div Payout % 27.85 % 16.93 % 21.60 % 12.02 % 17.05 % 21.83 % - % -
  YoY % 64.50% -21.62% 79.70% -29.50% -21.90% 0.00% -
  Horiz. % 127.58% 77.55% 98.95% 55.06% 78.10% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,523,695 1,437,721 1,123,115 944,769 1,018,004 893,393 849,647 10.22%
  YoY % 5.98% 28.01% 18.88% -7.19% 13.95% 5.15% -
  Horiz. % 179.33% 169.21% 132.19% 111.20% 119.81% 105.15% 100.00%
NOSH 390,691 390,685 327,438 242,871 242,382 242,111 242,064 8.30%
  YoY % 0.00% 19.32% 34.82% 0.20% 0.11% 0.02% -
  Horiz. % 161.40% 161.40% 135.27% 100.33% 100.13% 100.02% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.97 % 7.88 % 7.74 % 8.10 % 10.63 % 6.96 % 11.47 % -7.96%
  YoY % -11.55% 1.81% -4.44% -23.80% 52.73% -39.32% -
  Horiz. % 60.77% 68.70% 67.48% 70.62% 92.68% 60.68% 100.00%
ROE 7.37 % 9.63 % 12.15 % 12.83 % 13.96 % 7.45 % 13.79 % -9.91%
  YoY % -23.47% -20.74% -5.30% -8.09% 87.38% -45.98% -
  Horiz. % 53.44% 69.83% 88.11% 93.04% 101.23% 54.02% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 454.10 501.60 692.54 702.25 630.61 455.01 496.99 -1.49%
  YoY % -9.47% -27.57% -1.38% 11.36% 38.59% -8.45% -
  Horiz. % 91.37% 100.93% 139.35% 141.30% 126.89% 91.55% 100.00%
EPS 28.72 35.45 38.34 42.60 58.64 27.49 48.39 -8.32%
  YoY % -18.98% -7.54% -10.00% -27.35% 113.31% -43.19% -
  Horiz. % 59.35% 73.26% 79.23% 88.03% 121.18% 56.81% 100.00%
DPS 8.00 6.00 9.00 6.00 10.00 6.00 0.00 -
  YoY % 33.33% -33.33% 50.00% -40.00% 66.67% 0.00% -
  Horiz. % 133.33% 100.00% 150.00% 100.00% 166.67% 100.00% -
NAPS 3.9000 3.6800 3.4300 3.8900 4.2000 3.6900 3.5100 1.77%
  YoY % 5.98% 7.29% -11.83% -7.38% 13.82% 5.13% -
  Horiz. % 111.11% 104.84% 97.72% 110.83% 119.66% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 453.88 501.34 580.13 436.33 391.03 281.83 307.77 6.69%
  YoY % -9.47% -13.58% 32.96% 11.58% 38.75% -8.43% -
  Horiz. % 147.47% 162.89% 188.49% 141.77% 127.05% 91.57% 100.00%
EPS 28.71 35.43 34.91 31.02 36.36 17.02 29.97 -0.71%
  YoY % -18.97% 1.49% 12.54% -14.69% 113.63% -43.21% -
  Horiz. % 95.80% 118.22% 116.48% 103.50% 121.32% 56.79% 100.00%
DPS 8.00 6.00 7.54 3.73 6.20 3.72 0.00 -
  YoY % 33.33% -20.42% 102.14% -39.84% 66.67% 0.00% -
  Horiz. % 215.05% 161.29% 202.69% 100.27% 166.67% 100.00% -
NAPS 3.8980 3.6781 2.8732 2.4170 2.6043 2.2855 2.1736 10.22%
  YoY % 5.98% 28.01% 18.87% -7.19% 13.95% 5.15% -
  Horiz. % 179.33% 169.22% 132.19% 111.20% 119.82% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.9000 3.2100 3.2100 2.4500 2.5700 1.9900 1.7500 -
P/RPS 0.64 0.64 0.46 0.35 0.41 0.44 0.35 10.58%
  YoY % 0.00% 39.13% 31.43% -14.63% -6.82% 25.71% -
  Horiz. % 182.86% 182.86% 131.43% 100.00% 117.14% 125.71% 100.00%
P/EPS 10.10 9.06 7.70 4.91 4.38 7.24 3.62 18.64%
  YoY % 11.48% 17.66% 56.82% 12.10% -39.50% 100.00% -
  Horiz. % 279.01% 250.28% 212.71% 135.64% 120.99% 200.00% 100.00%
EY 9.90 11.04 12.98 20.37 22.82 13.81 27.65 -15.73%
  YoY % -10.33% -14.95% -36.28% -10.74% 65.24% -50.05% -
  Horiz. % 35.80% 39.93% 46.94% 73.67% 82.53% 49.95% 100.00%
DY 2.76 1.87 2.80 2.45 3.89 3.02 0.00 -
  YoY % 47.59% -33.21% 14.29% -37.02% 28.81% 0.00% -
  Horiz. % 91.39% 61.92% 92.72% 81.13% 128.81% 100.00% -
P/NAPS 0.74 0.87 0.94 0.63 0.61 0.54 0.50 6.75%
  YoY % -14.94% -7.45% 49.21% 3.28% 12.96% 8.00% -
  Horiz. % 148.00% 174.00% 188.00% 126.00% 122.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 -
Price 3.3400 3.4500 3.3100 3.5500 2.4800 2.0400 1.8500 -
P/RPS 0.74 0.69 0.48 0.51 0.39 0.45 0.37 12.24%
  YoY % 7.25% 43.75% -5.88% 30.77% -13.33% 21.62% -
  Horiz. % 200.00% 186.49% 129.73% 137.84% 105.41% 121.62% 100.00%
P/EPS 11.63 9.73 7.94 7.11 4.23 7.42 3.82 20.38%
  YoY % 19.53% 22.54% 11.67% 68.09% -42.99% 94.24% -
  Horiz. % 304.45% 254.71% 207.85% 186.13% 110.73% 194.24% 100.00%
EY 8.60 10.27 12.59 14.06 23.65 13.47 26.16 -16.92%
  YoY % -16.26% -18.43% -10.46% -40.55% 75.58% -48.51% -
  Horiz. % 32.87% 39.26% 48.13% 53.75% 90.41% 51.49% 100.00%
DY 2.40 1.74 2.72 1.69 4.03 2.94 0.00 -
  YoY % 37.93% -36.03% 60.95% -58.06% 37.07% 0.00% -
  Horiz. % 81.63% 59.18% 92.52% 57.48% 137.07% 100.00% -
P/NAPS 0.86 0.94 0.97 0.91 0.59 0.55 0.53 8.40%
  YoY % -8.51% -3.09% 6.59% 54.24% 7.27% 3.77% -
  Horiz. % 162.26% 177.36% 183.02% 171.70% 111.32% 103.77% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers