Highlights

[MBMR] YoY Annualized Quarter Result on 2008-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -2.04%    YoY -     14.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,617,748 1,543,140 1,078,909 1,186,249 1,129,737 1,228,482 953,088 9.21%
  YoY % 4.83% 43.03% -9.05% 5.00% -8.04% 28.89% -
  Horiz. % 169.74% 161.91% 113.20% 124.46% 118.53% 128.89% 100.00%
PBT 158,717 185,828 79,349 174,480 147,205 137,284 82,962 11.41%
  YoY % -14.59% 134.19% -54.52% 18.53% 7.23% 65.48% -
  Horiz. % 191.31% 223.99% 95.64% 210.31% 177.44% 165.48% 100.00%
Tax -14,938 -15,602 -7,952 -18,877 -13,853 -15,404 -9,301 8.21%
  YoY % 4.26% -96.21% 57.88% -36.27% 10.07% -65.61% -
  Horiz. % 160.61% 167.75% 85.49% 202.95% 148.94% 165.61% 100.00%
NP 143,778 170,225 71,397 155,602 133,352 121,880 73,661 11.79%
  YoY % -15.54% 138.42% -54.12% 16.69% 9.41% 65.46% -
  Horiz. % 195.19% 231.09% 96.93% 211.24% 181.03% 165.46% 100.00%
NP to SH 126,441 150,688 61,065 134,208 117,165 105,006 63,832 12.06%
  YoY % -16.09% 146.77% -54.50% 14.55% 11.58% 64.50% -
  Horiz. % 198.08% 236.07% 95.67% 210.25% 183.55% 164.50% 100.00%
Tax Rate 9.41 % 8.40 % 10.02 % 10.82 % 9.41 % 11.22 % 11.21 % -2.87%
  YoY % 12.02% -16.17% -7.39% 14.98% -16.13% 0.09% -
  Horiz. % 83.94% 74.93% 89.38% 96.52% 83.94% 100.09% 100.00%
Total Cost 1,473,969 1,372,914 1,007,512 1,030,646 996,385 1,106,602 879,426 8.98%
  YoY % 7.36% 36.27% -2.24% 3.44% -9.96% 25.83% -
  Horiz. % 167.61% 156.11% 114.56% 117.20% 113.30% 125.83% 100.00%
Net Worth 1,077,956 986,221 873,860 834,968 731,281 649,404 556,455 11.65%
  YoY % 9.30% 12.86% 4.66% 14.18% 12.61% 16.70% -
  Horiz. % 193.72% 177.23% 157.04% 150.05% 131.42% 116.70% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 19,422 16,114 - - 19,244 28,337 28,174 -6.01%
  YoY % 20.53% 0.00% 0.00% 0.00% -32.09% 0.58% -
  Horiz. % 68.94% 57.20% 0.00% 0.00% 68.30% 100.58% 100.00%
Div Payout % 15.36 % 10.69 % - % - % 16.42 % 26.99 % 44.14 % -16.13%
  YoY % 43.69% 0.00% 0.00% 0.00% -39.16% -38.85% -
  Horiz. % 34.80% 24.22% 0.00% 0.00% 37.20% 61.15% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,077,956 986,221 873,860 834,968 731,281 649,404 556,455 11.65%
  YoY % 9.30% 12.86% 4.66% 14.18% 12.61% 16.70% -
  Horiz. % 193.72% 177.23% 157.04% 150.05% 131.42% 116.70% 100.00%
NOSH 242,782 241,720 242,066 242,019 240,552 236,146 234,791 0.56%
  YoY % 0.44% -0.14% 0.02% 0.61% 1.87% 0.58% -
  Horiz. % 103.40% 102.95% 103.10% 103.08% 102.45% 100.58% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.89 % 11.03 % 6.62 % 13.12 % 11.80 % 9.92 % 7.73 % 2.36%
  YoY % -19.40% 66.62% -49.54% 11.19% 18.95% 28.33% -
  Horiz. % 115.01% 142.69% 85.64% 169.73% 152.65% 128.33% 100.00%
ROE 11.73 % 15.28 % 6.99 % 16.07 % 16.02 % 16.17 % 11.47 % 0.37%
  YoY % -23.23% 118.60% -56.50% 0.31% -0.93% 40.98% -
  Horiz. % 102.27% 133.22% 60.94% 140.10% 139.67% 140.98% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 666.34 638.40 445.71 490.15 469.64 520.22 405.93 8.61%
  YoY % 4.38% 43.23% -9.07% 4.37% -9.72% 28.16% -
  Horiz. % 164.15% 157.27% 109.80% 120.75% 115.69% 128.16% 100.00%
EPS 52.08 62.21 25.23 55.45 48.71 44.47 27.19 11.44%
  YoY % -16.28% 146.57% -54.50% 13.84% 9.53% 63.55% -
  Horiz. % 191.54% 228.80% 92.79% 203.94% 179.15% 163.55% 100.00%
DPS 8.00 6.67 0.00 0.00 8.00 12.00 12.00 -6.53%
  YoY % 19.94% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 66.67% 55.58% 0.00% 0.00% 66.67% 100.00% 100.00%
NAPS 4.4400 4.0800 3.6100 3.4500 3.0400 2.7500 2.3700 11.02%
  YoY % 8.82% 13.02% 4.64% 13.49% 10.55% 16.03% -
  Horiz. % 187.34% 172.15% 152.32% 145.57% 128.27% 116.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 413.87 394.78 276.02 303.48 289.02 314.28 243.83 9.21%
  YoY % 4.84% 43.03% -9.05% 5.00% -8.04% 28.89% -
  Horiz. % 169.74% 161.91% 113.20% 124.46% 118.53% 128.89% 100.00%
EPS 32.35 38.55 15.62 34.33 29.97 26.86 16.33 12.06%
  YoY % -16.08% 146.80% -54.50% 14.55% 11.58% 64.48% -
  Horiz. % 198.10% 236.07% 95.65% 210.23% 183.53% 164.48% 100.00%
DPS 4.97 4.12 0.00 0.00 4.92 7.25 7.21 -6.01%
  YoY % 20.63% 0.00% 0.00% 0.00% -32.14% 0.55% -
  Horiz. % 68.93% 57.14% 0.00% 0.00% 68.24% 100.55% 100.00%
NAPS 2.7577 2.5230 2.2356 2.1361 1.8708 1.6614 1.4236 11.64%
  YoY % 9.30% 12.86% 4.66% 14.18% 12.60% 16.70% -
  Horiz. % 193.71% 177.23% 157.04% 150.05% 131.41% 116.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.2900 2.4400 1.7800 1.6600 2.6000 2.1800 2.0500 -
P/RPS 0.34 0.38 0.40 0.34 0.55 0.42 0.51 -6.53%
  YoY % -10.53% -5.00% 17.65% -38.18% 30.95% -17.65% -
  Horiz. % 66.67% 74.51% 78.43% 66.67% 107.84% 82.35% 100.00%
P/EPS 4.40 3.91 7.06 2.99 5.34 4.90 7.54 -8.58%
  YoY % 12.53% -44.62% 136.12% -44.01% 8.98% -35.01% -
  Horiz. % 58.36% 51.86% 93.63% 39.66% 70.82% 64.99% 100.00%
EY 22.74 25.55 14.17 33.41 18.73 20.40 13.26 9.40%
  YoY % -11.00% 80.31% -57.59% 78.38% -8.19% 53.85% -
  Horiz. % 171.49% 192.68% 106.86% 251.96% 141.25% 153.85% 100.00%
DY 3.49 2.73 0.00 0.00 3.08 5.50 5.85 -8.25%
  YoY % 27.84% 0.00% 0.00% 0.00% -44.00% -5.98% -
  Horiz. % 59.66% 46.67% 0.00% 0.00% 52.65% 94.02% 100.00%
P/NAPS 0.52 0.60 0.49 0.48 0.86 0.79 0.86 -8.04%
  YoY % -13.33% 22.45% 2.08% -44.19% 8.86% -8.14% -
  Horiz. % 60.47% 69.77% 56.98% 55.81% 100.00% 91.86% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 -
Price 2.4000 2.3200 1.8500 1.7900 2.6300 2.2500 2.0200 -
P/RPS 0.36 0.36 0.42 0.37 0.56 0.43 0.50 -5.33%
  YoY % 0.00% -14.29% 13.51% -33.93% 30.23% -14.00% -
  Horiz. % 72.00% 72.00% 84.00% 74.00% 112.00% 86.00% 100.00%
P/EPS 4.61 3.72 7.33 3.23 5.40 5.06 7.43 -7.64%
  YoY % 23.92% -49.25% 126.93% -40.19% 6.72% -31.90% -
  Horiz. % 62.05% 50.07% 98.65% 43.47% 72.68% 68.10% 100.00%
EY 21.70 26.87 13.64 30.98 18.52 19.76 13.46 8.28%
  YoY % -19.24% 96.99% -55.97% 67.28% -6.28% 46.81% -
  Horiz. % 161.22% 199.63% 101.34% 230.16% 137.59% 146.81% 100.00%
DY 3.33 2.87 0.00 0.00 3.04 5.33 5.94 -9.19%
  YoY % 16.03% 0.00% 0.00% 0.00% -42.96% -10.27% -
  Horiz. % 56.06% 48.32% 0.00% 0.00% 51.18% 89.73% 100.00%
P/NAPS 0.54 0.57 0.51 0.52 0.87 0.82 0.85 -7.28%
  YoY % -5.26% 11.76% -1.92% -40.23% 6.10% -3.53% -
  Horiz. % 63.53% 67.06% 60.00% 61.18% 102.35% 96.47% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers