Highlights

[MBMR] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     6.23%    YoY -     -16.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,816,825 2,310,485 2,323,865 1,617,748 1,543,140 1,078,909 1,186,249 7.36%
  YoY % -21.37% -0.58% 43.65% 4.83% 43.03% -9.05% -
  Horiz. % 153.16% 194.77% 195.90% 136.38% 130.09% 90.95% 100.00%
PBT 123,229 198,933 200,549 158,717 185,828 79,349 174,480 -5.63%
  YoY % -38.05% -0.81% 26.36% -14.59% 134.19% -54.52% -
  Horiz. % 70.63% 114.01% 114.94% 90.97% 106.50% 45.48% 100.00%
Tax -3,960 -19,160 -17,553 -14,938 -15,602 -7,952 -18,877 -22.91%
  YoY % 79.33% -9.15% -17.50% 4.26% -96.21% 57.88% -
  Horiz. % 20.98% 101.50% 92.99% 79.14% 82.65% 42.12% 100.00%
NP 119,269 179,773 182,996 143,778 170,225 71,397 155,602 -4.33%
  YoY % -33.66% -1.76% 27.28% -15.54% 138.42% -54.12% -
  Horiz. % 76.65% 115.53% 117.60% 92.40% 109.40% 45.88% 100.00%
NP to SH 107,562 140,041 141,253 126,441 150,688 61,065 134,208 -3.62%
  YoY % -23.19% -0.86% 11.71% -16.09% 146.77% -54.50% -
  Horiz. % 80.15% 104.35% 105.25% 94.21% 112.28% 45.50% 100.00%
Tax Rate 3.21 % 9.63 % 8.75 % 9.41 % 8.40 % 10.02 % 10.82 % -18.33%
  YoY % -66.67% 10.06% -7.01% 12.02% -16.17% -7.39% -
  Horiz. % 29.67% 89.00% 80.87% 86.97% 77.63% 92.61% 100.00%
Total Cost 1,697,556 2,130,712 2,140,869 1,473,969 1,372,914 1,007,512 1,030,646 8.67%
  YoY % -20.33% -0.47% 45.25% 7.36% 36.27% -2.24% -
  Horiz. % 164.71% 206.74% 207.72% 143.01% 133.21% 97.76% 100.00%
Net Worth 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 834,968 10.21%
  YoY % 6.15% 37.47% -4.85% 9.30% 12.86% 4.66% -
  Horiz. % 179.26% 168.87% 122.85% 129.10% 118.11% 104.66% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 36,473 15,623 12,247 19,422 16,114 - - -
  YoY % 133.45% 27.57% -36.94% 20.53% 0.00% 0.00% -
  Horiz. % 226.34% 96.95% 76.00% 120.53% 100.00% - -
Div Payout % 33.91 % 11.16 % 8.67 % 15.36 % 10.69 % - % - % -
  YoY % 203.85% 28.72% -43.55% 43.69% 0.00% 0.00% -
  Horiz. % 317.21% 104.40% 81.10% 143.69% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 834,968 10.21%
  YoY % 6.15% 37.47% -4.85% 9.30% 12.86% 4.66% -
  Horiz. % 179.26% 168.87% 122.85% 129.10% 118.11% 104.66% 100.00%
NOSH 390,789 390,595 306,184 242,782 241,720 242,066 242,019 8.31%
  YoY % 0.05% 27.57% 26.11% 0.44% -0.14% 0.02% -
  Horiz. % 161.47% 161.39% 126.51% 100.32% 99.88% 100.02% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.56 % 7.78 % 7.87 % 8.89 % 11.03 % 6.62 % 13.12 % -10.91%
  YoY % -15.68% -1.14% -11.47% -19.40% 66.62% -49.54% -
  Horiz. % 50.00% 59.30% 59.98% 67.76% 84.07% 50.46% 100.00%
ROE 7.19 % 9.93 % 13.77 % 11.73 % 15.28 % 6.99 % 16.07 % -12.54%
  YoY % -27.59% -27.89% 17.39% -23.23% 118.60% -56.50% -
  Horiz. % 44.74% 61.79% 85.69% 72.99% 95.08% 43.50% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 464.91 591.53 758.97 666.34 638.40 445.71 490.15 -0.88%
  YoY % -21.41% -22.06% 13.90% 4.38% 43.23% -9.07% -
  Horiz. % 94.85% 120.68% 154.84% 135.95% 130.25% 90.93% 100.00%
EPS 27.53 35.84 46.13 52.08 62.21 25.23 55.45 -11.01%
  YoY % -23.19% -22.31% -11.42% -16.28% 146.57% -54.50% -
  Horiz. % 49.65% 64.63% 83.19% 93.92% 112.19% 45.50% 100.00%
DPS 9.33 4.00 4.00 8.00 6.67 0.00 0.00 -
  YoY % 133.25% 0.00% -50.00% 19.94% 0.00% 0.00% -
  Horiz. % 139.88% 59.97% 59.97% 119.94% 100.00% - -
NAPS 3.8300 3.6100 3.3500 4.4400 4.0800 3.6100 3.4500 1.76%
  YoY % 6.09% 7.76% -24.55% 8.82% 13.02% 4.64% -
  Horiz. % 111.01% 104.64% 97.10% 128.70% 118.26% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 464.79 591.09 594.51 413.87 394.78 276.02 303.48 7.36%
  YoY % -21.37% -0.58% 43.65% 4.84% 43.03% -9.05% -
  Horiz. % 153.15% 194.77% 195.90% 136.37% 130.08% 90.95% 100.00%
EPS 27.52 35.83 36.14 32.35 38.55 15.62 34.33 -3.62%
  YoY % -23.19% -0.86% 11.72% -16.08% 146.80% -54.50% -
  Horiz. % 80.16% 104.37% 105.27% 94.23% 112.29% 45.50% 100.00%
DPS 9.33 4.00 3.13 4.97 4.12 0.00 0.00 -
  YoY % 133.25% 27.80% -37.02% 20.63% 0.00% 0.00% -
  Horiz. % 226.46% 97.09% 75.97% 120.63% 100.00% - -
NAPS 3.8290 3.6073 2.6241 2.7577 2.5230 2.2356 2.1361 10.21%
  YoY % 6.15% 37.47% -4.84% 9.30% 12.86% 4.66% -
  Horiz. % 179.25% 168.87% 122.85% 129.10% 118.11% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.8500 3.6000 3.3600 2.2900 2.4400 1.7800 1.6600 -
P/RPS 0.61 0.61 0.44 0.34 0.38 0.40 0.34 10.23%
  YoY % 0.00% 38.64% 29.41% -10.53% -5.00% 17.65% -
  Horiz. % 179.41% 179.41% 129.41% 100.00% 111.76% 117.65% 100.00%
P/EPS 10.35 10.04 7.28 4.40 3.91 7.06 2.99 22.98%
  YoY % 3.09% 37.91% 65.45% 12.53% -44.62% 136.12% -
  Horiz. % 346.15% 335.79% 243.48% 147.16% 130.77% 236.12% 100.00%
EY 9.66 9.96 13.73 22.74 25.55 14.17 33.41 -18.67%
  YoY % -3.01% -27.46% -39.62% -11.00% 80.31% -57.59% -
  Horiz. % 28.91% 29.81% 41.10% 68.06% 76.47% 42.41% 100.00%
DY 3.27 1.11 1.19 3.49 2.73 0.00 0.00 -
  YoY % 194.59% -6.72% -65.90% 27.84% 0.00% 0.00% -
  Horiz. % 119.78% 40.66% 43.59% 127.84% 100.00% - -
P/NAPS 0.74 1.00 1.00 0.52 0.60 0.49 0.48 7.48%
  YoY % -26.00% 0.00% 92.31% -13.33% 22.45% 2.08% -
  Horiz. % 154.17% 208.33% 208.33% 108.33% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 -
Price 2.8200 3.5800 3.3800 2.4000 2.3200 1.8500 1.7900 -
P/RPS 0.61 0.61 0.45 0.36 0.36 0.42 0.37 8.69%
  YoY % 0.00% 35.56% 25.00% 0.00% -14.29% 13.51% -
  Horiz. % 164.86% 164.86% 121.62% 97.30% 97.30% 113.51% 100.00%
P/EPS 10.25 9.99 7.33 4.61 3.72 7.33 3.23 21.21%
  YoY % 2.60% 36.29% 59.00% 23.92% -49.25% 126.93% -
  Horiz. % 317.34% 309.29% 226.93% 142.72% 115.17% 226.93% 100.00%
EY 9.76 10.01 13.65 21.70 26.87 13.64 30.98 -17.50%
  YoY % -2.50% -26.67% -37.10% -19.24% 96.99% -55.97% -
  Horiz. % 31.50% 32.31% 44.06% 70.05% 86.73% 44.03% 100.00%
DY 3.31 1.12 1.18 3.33 2.87 0.00 0.00 -
  YoY % 195.54% -5.08% -64.56% 16.03% 0.00% 0.00% -
  Horiz. % 115.33% 39.02% 41.11% 116.03% 100.00% - -
P/NAPS 0.74 0.99 1.01 0.54 0.57 0.51 0.52 6.05%
  YoY % -25.25% -1.98% 87.04% -5.26% 11.76% -1.92% -
  Horiz. % 142.31% 190.38% 194.23% 103.85% 109.62% 98.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS