Highlights

[MBMR] YoY Cumulative Quarter Result on 2005-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     92.03%    YoY -     81.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 889,687 847,303 921,362 714,816 605,051 612,660 540,387 8.66%
  YoY % 5.00% -8.04% 28.89% 18.14% -1.24% 13.37% -
  Horiz. % 164.64% 156.80% 170.50% 132.28% 111.97% 113.37% 100.00%
PBT 130,860 110,404 102,963 62,222 42,509 89,435 117,094 1.87%
  YoY % 18.53% 7.23% 65.48% 46.37% -52.47% -23.62% -
  Horiz. % 111.76% 94.29% 87.93% 53.14% 36.30% 76.38% 100.00%
Tax -14,158 -10,390 -11,553 -6,976 -16,157 -31,954 -43,477 -17.04%
  YoY % -36.27% 10.07% -65.61% 56.82% 49.44% 26.50% -
  Horiz. % 32.56% 23.90% 26.57% 16.05% 37.16% 73.50% 100.00%
NP 116,702 100,014 91,410 55,246 26,352 57,481 73,617 7.97%
  YoY % 16.69% 9.41% 65.46% 109.65% -54.16% -21.92% -
  Horiz. % 158.53% 135.86% 124.17% 75.05% 35.80% 78.08% 100.00%
NP to SH 100,656 87,874 78,755 47,874 26,352 57,481 73,617 5.35%
  YoY % 14.55% 11.58% 64.50% 81.67% -54.16% -21.92% -
  Horiz. % 136.73% 119.37% 106.98% 65.03% 35.80% 78.08% 100.00%
Tax Rate 10.82 % 9.41 % 11.22 % 11.21 % 38.01 % 35.73 % 37.13 % -18.56%
  YoY % 14.98% -16.13% 0.09% -70.51% 6.38% -3.77% -
  Horiz. % 29.14% 25.34% 30.22% 30.19% 102.37% 96.23% 100.00%
Total Cost 772,985 747,289 829,952 659,570 578,699 555,179 466,770 8.76%
  YoY % 3.44% -9.96% 25.83% 13.97% 4.24% 18.94% -
  Horiz. % 165.60% 160.10% 177.81% 141.31% 123.98% 118.94% 100.00%
Net Worth 834,968 731,281 649,404 556,455 520,012 512,643 483,834 9.51%
  YoY % 14.18% 12.61% 16.70% 7.01% 1.44% 5.95% -
  Horiz. % 172.57% 151.14% 134.22% 115.01% 107.48% 105.95% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 14,433 21,253 21,131 21,081 20,876 13,890 -
  YoY % 0.00% -32.09% 0.58% 0.24% 0.98% 50.30% -
  Horiz. % 0.00% 103.91% 153.01% 152.13% 151.78% 150.30% 100.00%
Div Payout % - % 16.42 % 26.99 % 44.14 % 80.00 % 36.32 % 18.87 % -
  YoY % 0.00% -39.16% -38.85% -44.83% 120.26% 92.47% -
  Horiz. % 0.00% 87.02% 143.03% 233.92% 423.95% 192.47% 100.00%
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 834,968 731,281 649,404 556,455 520,012 512,643 483,834 9.51%
  YoY % 14.18% 12.61% 16.70% 7.01% 1.44% 5.95% -
  Horiz. % 172.57% 151.14% 134.22% 115.01% 107.48% 105.95% 100.00%
NOSH 242,019 240,552 236,146 234,791 234,240 231,965 231,500 0.74%
  YoY % 0.61% 1.87% 0.58% 0.24% 0.98% 0.20% -
  Horiz. % 104.54% 103.91% 102.01% 101.42% 101.18% 100.20% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.12 % 11.80 % 9.92 % 7.73 % 4.36 % 9.38 % 13.62 % -0.62%
  YoY % 11.19% 18.95% 28.33% 77.29% -53.52% -31.13% -
  Horiz. % 96.33% 86.64% 72.83% 56.75% 32.01% 68.87% 100.00%
ROE 12.06 % 12.02 % 12.13 % 8.60 % 5.07 % 11.21 % 15.22 % -3.80%
  YoY % 0.33% -0.91% 41.05% 69.63% -54.77% -26.35% -
  Horiz. % 79.24% 78.98% 79.70% 56.50% 33.31% 73.65% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 367.61 352.23 390.16 304.45 258.30 264.12 233.43 7.86%
  YoY % 4.37% -9.72% 28.15% 17.87% -2.20% 13.15% -
  Horiz. % 157.48% 150.89% 167.14% 130.42% 110.65% 113.15% 100.00%
EPS 41.59 36.53 33.35 20.39 11.25 24.78 31.78 4.58%
  YoY % 13.85% 9.54% 63.56% 81.24% -54.60% -22.03% -
  Horiz. % 130.87% 114.95% 104.94% 64.16% 35.40% 77.97% 100.00%
DPS 0.00 6.00 9.00 9.00 9.00 9.00 6.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 100.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 3.4500 3.0400 2.7500 2.3700 2.2200 2.2100 2.0900 8.70%
  YoY % 13.49% 10.55% 16.03% 6.76% 0.45% 5.74% -
  Horiz. % 165.07% 145.45% 131.58% 113.40% 106.22% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 227.61 216.76 235.71 182.87 154.79 156.74 138.25 8.66%
  YoY % 5.01% -8.04% 28.89% 18.14% -1.24% 13.37% -
  Horiz. % 164.64% 156.79% 170.50% 132.27% 111.96% 113.37% 100.00%
EPS 25.75 22.48 20.15 12.25 6.74 14.71 18.83 5.35%
  YoY % 14.55% 11.56% 64.49% 81.75% -54.18% -21.88% -
  Horiz. % 136.75% 119.38% 107.01% 65.06% 35.79% 78.12% 100.00%
DPS 0.00 3.69 5.44 5.41 5.39 5.34 3.55 -
  YoY % 0.00% -32.17% 0.55% 0.37% 0.94% 50.42% -
  Horiz. % 0.00% 103.94% 153.24% 152.39% 151.83% 150.42% 100.00%
NAPS 2.1361 1.8708 1.6614 1.4236 1.3303 1.3115 1.2378 9.51%
  YoY % 14.18% 12.60% 16.70% 7.01% 1.43% 5.95% -
  Horiz. % 172.57% 151.14% 134.22% 115.01% 107.47% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.6600 2.6000 2.1800 2.0500 1.7500 2.4800 1.9300 -
P/RPS 0.45 0.74 0.56 0.67 0.68 0.94 0.83 -9.69%
  YoY % -39.19% 32.14% -16.42% -1.47% -27.66% 13.25% -
  Horiz. % 54.22% 89.16% 67.47% 80.72% 81.93% 113.25% 100.00%
P/EPS 3.99 7.12 6.54 10.05 15.56 10.01 6.07 -6.75%
  YoY % -43.96% 8.87% -34.93% -35.41% 55.44% 64.91% -
  Horiz. % 65.73% 117.30% 107.74% 165.57% 256.34% 164.91% 100.00%
EY 25.05 14.05 15.30 9.95 6.43 9.99 16.48 7.22%
  YoY % 78.29% -8.17% 53.77% 54.74% -35.64% -39.38% -
  Horiz. % 152.00% 85.25% 92.84% 60.38% 39.02% 60.62% 100.00%
DY 0.00 2.31 4.13 4.39 5.14 3.63 3.11 -
  YoY % 0.00% -44.07% -5.92% -14.59% 41.60% 16.72% -
  Horiz. % 0.00% 74.28% 132.80% 141.16% 165.27% 116.72% 100.00%
P/NAPS 0.48 0.86 0.79 0.86 0.79 1.12 0.92 -10.27%
  YoY % -44.19% 8.86% -8.14% 8.86% -29.46% 21.74% -
  Horiz. % 52.17% 93.48% 85.87% 93.48% 85.87% 121.74% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 15/11/02 -
Price 1.7900 2.6300 2.2500 2.0200 1.8800 2.4600 1.9800 -
P/RPS 0.49 0.75 0.58 0.66 0.73 0.93 0.85 -8.76%
  YoY % -34.67% 29.31% -12.12% -9.59% -21.51% 9.41% -
  Horiz. % 57.65% 88.24% 68.24% 77.65% 85.88% 109.41% 100.00%
P/EPS 4.30 7.20 6.75 9.91 16.71 9.93 6.23 -5.99%
  YoY % -40.28% 6.67% -31.89% -40.69% 68.28% 59.39% -
  Horiz. % 69.02% 115.57% 108.35% 159.07% 268.22% 159.39% 100.00%
EY 23.23 13.89 14.82 10.09 5.98 10.07 16.06 6.34%
  YoY % 67.24% -6.28% 46.88% 68.73% -40.62% -37.30% -
  Horiz. % 144.65% 86.49% 92.28% 62.83% 37.24% 62.70% 100.00%
DY 0.00 2.28 4.00 4.46 4.79 3.66 3.03 -
  YoY % 0.00% -43.00% -10.31% -6.89% 30.87% 20.79% -
  Horiz. % 0.00% 75.25% 132.01% 147.19% 158.09% 120.79% 100.00%
P/NAPS 0.52 0.87 0.82 0.85 0.85 1.11 0.95 -9.55%
  YoY % -40.23% 6.10% -3.53% 0.00% -23.42% 16.84% -
  Horiz. % 54.74% 91.58% 86.32% 89.47% 89.47% 116.84% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers