Highlights

[MBMR] YoY Cumulative Quarter Result on 2006-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     57.63%    YoY -     64.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 809,182 889,687 847,303 921,362 714,816 605,051 612,660 4.74%
  YoY % -9.05% 5.00% -8.04% 28.89% 18.14% -1.24% -
  Horiz. % 132.08% 145.22% 138.30% 150.39% 116.67% 98.76% 100.00%
PBT 59,512 130,860 110,404 102,963 62,222 42,509 89,435 -6.56%
  YoY % -54.52% 18.53% 7.23% 65.48% 46.37% -52.47% -
  Horiz. % 66.54% 146.32% 123.45% 115.13% 69.57% 47.53% 100.00%
Tax -5,964 -14,158 -10,390 -11,553 -6,976 -16,157 -31,954 -24.38%
  YoY % 57.88% -36.27% 10.07% -65.61% 56.82% 49.44% -
  Horiz. % 18.66% 44.31% 32.52% 36.16% 21.83% 50.56% 100.00%
NP 53,548 116,702 100,014 91,410 55,246 26,352 57,481 -1.17%
  YoY % -54.12% 16.69% 9.41% 65.46% 109.65% -54.16% -
  Horiz. % 93.16% 203.03% 173.99% 159.03% 96.11% 45.84% 100.00%
NP to SH 45,799 100,656 87,874 78,755 47,874 26,352 57,481 -3.71%
  YoY % -54.50% 14.55% 11.58% 64.50% 81.67% -54.16% -
  Horiz. % 79.68% 175.11% 152.87% 137.01% 83.29% 45.84% 100.00%
Tax Rate 10.02 % 10.82 % 9.41 % 11.22 % 11.21 % 38.01 % 35.73 % -19.08%
  YoY % -7.39% 14.98% -16.13% 0.09% -70.51% 6.38% -
  Horiz. % 28.04% 30.28% 26.34% 31.40% 31.37% 106.38% 100.00%
Total Cost 755,634 772,985 747,289 829,952 659,570 578,699 555,179 5.27%
  YoY % -2.24% 3.44% -9.96% 25.83% 13.97% 4.24% -
  Horiz. % 136.11% 139.23% 134.60% 149.49% 118.80% 104.24% 100.00%
Net Worth 873,860 834,968 731,281 649,404 556,455 520,012 512,643 9.29%
  YoY % 4.66% 14.18% 12.61% 16.70% 7.01% 1.44% -
  Horiz. % 170.46% 162.88% 142.65% 126.68% 108.55% 101.44% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 14,433 21,253 21,131 21,081 20,876 -
  YoY % 0.00% 0.00% -32.09% 0.58% 0.24% 0.98% -
  Horiz. % 0.00% 0.00% 69.13% 101.80% 101.22% 100.98% 100.00%
Div Payout % - % - % 16.42 % 26.99 % 44.14 % 80.00 % 36.32 % -
  YoY % 0.00% 0.00% -39.16% -38.85% -44.83% 120.26% -
  Horiz. % 0.00% 0.00% 45.21% 74.31% 121.53% 220.26% 100.00%
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 873,860 834,968 731,281 649,404 556,455 520,012 512,643 9.29%
  YoY % 4.66% 14.18% 12.61% 16.70% 7.01% 1.44% -
  Horiz. % 170.46% 162.88% 142.65% 126.68% 108.55% 101.44% 100.00%
NOSH 242,066 242,019 240,552 236,146 234,791 234,240 231,965 0.71%
  YoY % 0.02% 0.61% 1.87% 0.58% 0.24% 0.98% -
  Horiz. % 104.35% 104.33% 103.70% 101.80% 101.22% 100.98% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.62 % 13.12 % 11.80 % 9.92 % 7.73 % 4.36 % 9.38 % -5.64%
  YoY % -49.54% 11.19% 18.95% 28.33% 77.29% -53.52% -
  Horiz. % 70.58% 139.87% 125.80% 105.76% 82.41% 46.48% 100.00%
ROE 5.24 % 12.06 % 12.02 % 12.13 % 8.60 % 5.07 % 11.21 % -11.89%
  YoY % -56.55% 0.33% -0.91% 41.05% 69.63% -54.77% -
  Horiz. % 46.74% 107.58% 107.23% 108.21% 76.72% 45.23% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 334.28 367.61 352.23 390.16 304.45 258.30 264.12 4.00%
  YoY % -9.07% 4.37% -9.72% 28.15% 17.87% -2.20% -
  Horiz. % 126.56% 139.18% 133.36% 147.72% 115.27% 97.80% 100.00%
EPS 18.92 41.59 36.53 33.35 20.39 11.25 24.78 -4.39%
  YoY % -54.51% 13.85% 9.54% 63.56% 81.24% -54.60% -
  Horiz. % 76.35% 167.84% 147.42% 134.58% 82.28% 45.40% 100.00%
DPS 0.00 0.00 6.00 9.00 9.00 9.00 9.00 -
  YoY % 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 3.6100 3.4500 3.0400 2.7500 2.3700 2.2200 2.2100 8.51%
  YoY % 4.64% 13.49% 10.55% 16.03% 6.76% 0.45% -
  Horiz. % 163.35% 156.11% 137.56% 124.43% 107.24% 100.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 207.01 227.61 216.76 235.71 182.87 154.79 156.74 4.74%
  YoY % -9.05% 5.01% -8.04% 28.89% 18.14% -1.24% -
  Horiz. % 132.07% 145.21% 138.29% 150.38% 116.67% 98.76% 100.00%
EPS 11.72 25.75 22.48 20.15 12.25 6.74 14.71 -3.71%
  YoY % -54.49% 14.55% 11.56% 64.49% 81.75% -54.18% -
  Horiz. % 79.67% 175.05% 152.82% 136.98% 83.28% 45.82% 100.00%
DPS 0.00 0.00 3.69 5.44 5.41 5.39 5.34 -
  YoY % 0.00% 0.00% -32.17% 0.55% 0.37% 0.94% -
  Horiz. % 0.00% 0.00% 69.10% 101.87% 101.31% 100.94% 100.00%
NAPS 2.2356 2.1361 1.8708 1.6614 1.4236 1.3303 1.3115 9.29%
  YoY % 4.66% 14.18% 12.60% 16.70% 7.01% 1.43% -
  Horiz. % 170.46% 162.87% 142.65% 126.68% 108.55% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.7800 1.6600 2.6000 2.1800 2.0500 1.7500 2.4800 -
P/RPS 0.53 0.45 0.74 0.56 0.67 0.68 0.94 -9.10%
  YoY % 17.78% -39.19% 32.14% -16.42% -1.47% -27.66% -
  Horiz. % 56.38% 47.87% 78.72% 59.57% 71.28% 72.34% 100.00%
P/EPS 9.41 3.99 7.12 6.54 10.05 15.56 10.01 -1.02%
  YoY % 135.84% -43.96% 8.87% -34.93% -35.41% 55.44% -
  Horiz. % 94.01% 39.86% 71.13% 65.33% 100.40% 155.44% 100.00%
EY 10.63 25.05 14.05 15.30 9.95 6.43 9.99 1.04%
  YoY % -57.56% 78.29% -8.17% 53.77% 54.74% -35.64% -
  Horiz. % 106.41% 250.75% 140.64% 153.15% 99.60% 64.36% 100.00%
DY 0.00 0.00 2.31 4.13 4.39 5.14 3.63 -
  YoY % 0.00% 0.00% -44.07% -5.92% -14.59% 41.60% -
  Horiz. % 0.00% 0.00% 63.64% 113.77% 120.94% 141.60% 100.00%
P/NAPS 0.49 0.48 0.86 0.79 0.86 0.79 1.12 -12.86%
  YoY % 2.08% -44.19% 8.86% -8.14% 8.86% -29.46% -
  Horiz. % 43.75% 42.86% 76.79% 70.54% 76.79% 70.54% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 -
Price 1.8500 1.7900 2.6300 2.2500 2.0200 1.8800 2.4600 -
P/RPS 0.55 0.49 0.75 0.58 0.66 0.73 0.93 -8.37%
  YoY % 12.24% -34.67% 29.31% -12.12% -9.59% -21.51% -
  Horiz. % 59.14% 52.69% 80.65% 62.37% 70.97% 78.49% 100.00%
P/EPS 9.78 4.30 7.20 6.75 9.91 16.71 9.93 -0.25%
  YoY % 127.44% -40.28% 6.67% -31.89% -40.69% 68.28% -
  Horiz. % 98.49% 43.30% 72.51% 67.98% 99.80% 168.28% 100.00%
EY 10.23 23.23 13.89 14.82 10.09 5.98 10.07 0.26%
  YoY % -55.96% 67.24% -6.28% 46.88% 68.73% -40.62% -
  Horiz. % 101.59% 230.69% 137.93% 147.17% 100.20% 59.38% 100.00%
DY 0.00 0.00 2.28 4.00 4.46 4.79 3.66 -
  YoY % 0.00% 0.00% -43.00% -10.31% -6.89% 30.87% -
  Horiz. % 0.00% 0.00% 62.30% 109.29% 121.86% 130.87% 100.00%
P/NAPS 0.51 0.52 0.87 0.82 0.85 0.85 1.11 -12.15%
  YoY % -1.92% -40.23% 6.10% -3.53% 0.00% -23.42% -
  Horiz. % 45.95% 46.85% 78.38% 73.87% 76.58% 76.58% 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.
 


 

323  280  530  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.57+0.12 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers