Highlights

[MBMR] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     31.00%    YoY -     -54.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,323,865 1,617,748 1,543,140 1,078,909 1,186,249 1,129,737 1,228,482 11.20%
  YoY % 43.65% 4.83% 43.03% -9.05% 5.00% -8.04% -
  Horiz. % 189.17% 131.69% 125.61% 87.82% 96.56% 91.96% 100.00%
PBT 200,549 158,717 185,828 79,349 174,480 147,205 137,284 6.51%
  YoY % 26.36% -14.59% 134.19% -54.52% 18.53% 7.23% -
  Horiz. % 146.08% 115.61% 135.36% 57.80% 127.09% 107.23% 100.00%
Tax -17,553 -14,938 -15,602 -7,952 -18,877 -13,853 -15,404 2.20%
  YoY % -17.50% 4.26% -96.21% 57.88% -36.27% 10.07% -
  Horiz. % 113.95% 96.98% 101.29% 51.62% 122.55% 89.93% 100.00%
NP 182,996 143,778 170,225 71,397 155,602 133,352 121,880 7.00%
  YoY % 27.28% -15.54% 138.42% -54.12% 16.69% 9.41% -
  Horiz. % 150.14% 117.97% 139.67% 58.58% 127.67% 109.41% 100.00%
NP to SH 141,253 126,441 150,688 61,065 134,208 117,165 105,006 5.06%
  YoY % 11.71% -16.09% 146.77% -54.50% 14.55% 11.58% -
  Horiz. % 134.52% 120.41% 143.50% 58.15% 127.81% 111.58% 100.00%
Tax Rate 8.75 % 9.41 % 8.40 % 10.02 % 10.82 % 9.41 % 11.22 % -4.06%
  YoY % -7.01% 12.02% -16.17% -7.39% 14.98% -16.13% -
  Horiz. % 77.99% 83.87% 74.87% 89.30% 96.43% 83.87% 100.00%
Total Cost 2,140,869 1,473,969 1,372,914 1,007,512 1,030,646 996,385 1,106,602 11.62%
  YoY % 45.25% 7.36% 36.27% -2.24% 3.44% -9.96% -
  Horiz. % 193.46% 133.20% 124.07% 91.05% 93.14% 90.04% 100.00%
Net Worth 1,025,719 1,077,956 986,221 873,860 834,968 731,281 649,404 7.91%
  YoY % -4.85% 9.30% 12.86% 4.66% 14.18% 12.61% -
  Horiz. % 157.95% 165.99% 151.87% 134.56% 128.57% 112.61% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,247 19,422 16,114 - - 19,244 28,337 -13.04%
  YoY % -36.94% 20.53% 0.00% 0.00% 0.00% -32.09% -
  Horiz. % 43.22% 68.54% 56.87% 0.00% 0.00% 67.91% 100.00%
Div Payout % 8.67 % 15.36 % 10.69 % - % - % 16.42 % 26.99 % -17.23%
  YoY % -43.55% 43.69% 0.00% 0.00% 0.00% -39.16% -
  Horiz. % 32.12% 56.91% 39.61% 0.00% 0.00% 60.84% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,025,719 1,077,956 986,221 873,860 834,968 731,281 649,404 7.91%
  YoY % -4.85% 9.30% 12.86% 4.66% 14.18% 12.61% -
  Horiz. % 157.95% 165.99% 151.87% 134.56% 128.57% 112.61% 100.00%
NOSH 306,184 242,782 241,720 242,066 242,019 240,552 236,146 4.42%
  YoY % 26.11% 0.44% -0.14% 0.02% 0.61% 1.87% -
  Horiz. % 129.66% 102.81% 102.36% 102.51% 102.49% 101.87% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.87 % 8.89 % 11.03 % 6.62 % 13.12 % 11.80 % 9.92 % -3.78%
  YoY % -11.47% -19.40% 66.62% -49.54% 11.19% 18.95% -
  Horiz. % 79.33% 89.62% 111.19% 66.73% 132.26% 118.95% 100.00%
ROE 13.77 % 11.73 % 15.28 % 6.99 % 16.07 % 16.02 % 16.17 % -2.64%
  YoY % 17.39% -23.23% 118.60% -56.50% 0.31% -0.93% -
  Horiz. % 85.16% 72.54% 94.50% 43.23% 99.38% 99.07% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 758.97 666.34 638.40 445.71 490.15 469.64 520.22 6.49%
  YoY % 13.90% 4.38% 43.23% -9.07% 4.37% -9.72% -
  Horiz. % 145.89% 128.09% 122.72% 85.68% 94.22% 90.28% 100.00%
EPS 46.13 52.08 62.21 25.23 55.45 48.71 44.47 0.61%
  YoY % -11.42% -16.28% 146.57% -54.50% 13.84% 9.53% -
  Horiz. % 103.73% 117.11% 139.89% 56.73% 124.69% 109.53% 100.00%
DPS 4.00 8.00 6.67 0.00 0.00 8.00 12.00 -16.72%
  YoY % -50.00% 19.94% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 33.33% 66.67% 55.58% 0.00% 0.00% 66.67% 100.00%
NAPS 3.3500 4.4400 4.0800 3.6100 3.4500 3.0400 2.7500 3.34%
  YoY % -24.55% 8.82% 13.02% 4.64% 13.49% 10.55% -
  Horiz. % 121.82% 161.45% 148.36% 131.27% 125.45% 110.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 594.51 413.87 394.78 276.02 303.48 289.02 314.28 11.20%
  YoY % 43.65% 4.84% 43.03% -9.05% 5.00% -8.04% -
  Horiz. % 189.17% 131.69% 125.61% 87.83% 96.56% 91.96% 100.00%
EPS 36.14 32.35 38.55 15.62 34.33 29.97 26.86 5.07%
  YoY % 11.72% -16.08% 146.80% -54.50% 14.55% 11.58% -
  Horiz. % 134.55% 120.44% 143.52% 58.15% 127.81% 111.58% 100.00%
DPS 3.13 4.97 4.12 0.00 0.00 4.92 7.25 -13.05%
  YoY % -37.02% 20.63% 0.00% 0.00% 0.00% -32.14% -
  Horiz. % 43.17% 68.55% 56.83% 0.00% 0.00% 67.86% 100.00%
NAPS 2.6241 2.7577 2.5230 2.2356 2.1361 1.8708 1.6614 7.91%
  YoY % -4.84% 9.30% 12.86% 4.66% 14.18% 12.60% -
  Horiz. % 157.95% 165.99% 151.86% 134.56% 128.57% 112.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.3600 2.2900 2.4400 1.7800 1.6600 2.6000 2.1800 -
P/RPS 0.44 0.34 0.38 0.40 0.34 0.55 0.42 0.78%
  YoY % 29.41% -10.53% -5.00% 17.65% -38.18% 30.95% -
  Horiz. % 104.76% 80.95% 90.48% 95.24% 80.95% 130.95% 100.00%
P/EPS 7.28 4.40 3.91 7.06 2.99 5.34 4.90 6.81%
  YoY % 65.45% 12.53% -44.62% 136.12% -44.01% 8.98% -
  Horiz. % 148.57% 89.80% 79.80% 144.08% 61.02% 108.98% 100.00%
EY 13.73 22.74 25.55 14.17 33.41 18.73 20.40 -6.38%
  YoY % -39.62% -11.00% 80.31% -57.59% 78.38% -8.19% -
  Horiz. % 67.30% 111.47% 125.25% 69.46% 163.77% 91.81% 100.00%
DY 1.19 3.49 2.73 0.00 0.00 3.08 5.50 -22.50%
  YoY % -65.90% 27.84% 0.00% 0.00% 0.00% -44.00% -
  Horiz. % 21.64% 63.45% 49.64% 0.00% 0.00% 56.00% 100.00%
P/NAPS 1.00 0.52 0.60 0.49 0.48 0.86 0.79 4.00%
  YoY % 92.31% -13.33% 22.45% 2.08% -44.19% 8.86% -
  Horiz. % 126.58% 65.82% 75.95% 62.03% 60.76% 108.86% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 -
Price 3.3800 2.4000 2.3200 1.8500 1.7900 2.6300 2.2500 -
P/RPS 0.45 0.36 0.36 0.42 0.37 0.56 0.43 0.76%
  YoY % 25.00% 0.00% -14.29% 13.51% -33.93% 30.23% -
  Horiz. % 104.65% 83.72% 83.72% 97.67% 86.05% 130.23% 100.00%
P/EPS 7.33 4.61 3.72 7.33 3.23 5.40 5.06 6.37%
  YoY % 59.00% 23.92% -49.25% 126.93% -40.19% 6.72% -
  Horiz. % 144.86% 91.11% 73.52% 144.86% 63.83% 106.72% 100.00%
EY 13.65 21.70 26.87 13.64 30.98 18.52 19.76 -5.97%
  YoY % -37.10% -19.24% 96.99% -55.97% 67.28% -6.28% -
  Horiz. % 69.08% 109.82% 135.98% 69.03% 156.78% 93.72% 100.00%
DY 1.18 3.33 2.87 0.00 0.00 3.04 5.33 -22.20%
  YoY % -64.56% 16.03% 0.00% 0.00% 0.00% -42.96% -
  Horiz. % 22.14% 62.48% 53.85% 0.00% 0.00% 57.04% 100.00%
P/NAPS 1.01 0.54 0.57 0.51 0.52 0.87 0.82 3.53%
  YoY % 87.04% -5.26% 11.76% -1.92% -40.23% 6.10% -
  Horiz. % 123.17% 65.85% 69.51% 62.20% 63.41% 106.10% 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.
 


 

123  223  477  1473 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.10+0.01 
Partners & Brokers