Highlights

[MBMR] YoY Cumulative Quarter Result on 2007-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 14-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     77.85%    YoY -     11.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,157,355 809,182 889,687 847,303 921,362 714,816 605,051 11.41%
  YoY % 43.03% -9.05% 5.00% -8.04% 28.89% 18.14% -
  Horiz. % 191.28% 133.74% 147.04% 140.04% 152.28% 118.14% 100.00%
PBT 139,371 59,512 130,860 110,404 102,963 62,222 42,509 21.87%
  YoY % 134.19% -54.52% 18.53% 7.23% 65.48% 46.37% -
  Horiz. % 327.86% 140.00% 307.84% 259.72% 242.21% 146.37% 100.00%
Tax -11,702 -5,964 -14,158 -10,390 -11,553 -6,976 -16,157 -5.23%
  YoY % -96.21% 57.88% -36.27% 10.07% -65.61% 56.82% -
  Horiz. % 72.43% 36.91% 87.63% 64.31% 71.50% 43.18% 100.00%
NP 127,669 53,548 116,702 100,014 91,410 55,246 26,352 30.06%
  YoY % 138.42% -54.12% 16.69% 9.41% 65.46% 109.65% -
  Horiz. % 484.48% 203.20% 442.86% 379.53% 346.88% 209.65% 100.00%
NP to SH 113,016 45,799 100,656 87,874 78,755 47,874 26,352 27.45%
  YoY % 146.77% -54.50% 14.55% 11.58% 64.50% 81.67% -
  Horiz. % 428.87% 173.80% 381.97% 333.46% 298.86% 181.67% 100.00%
Tax Rate 8.40 % 10.02 % 10.82 % 9.41 % 11.22 % 11.21 % 38.01 % -22.24%
  YoY % -16.17% -7.39% 14.98% -16.13% 0.09% -70.51% -
  Horiz. % 22.10% 26.36% 28.47% 24.76% 29.52% 29.49% 100.00%
Total Cost 1,029,686 755,634 772,985 747,289 829,952 659,570 578,699 10.08%
  YoY % 36.27% -2.24% 3.44% -9.96% 25.83% 13.97% -
  Horiz. % 177.93% 130.57% 133.57% 129.13% 143.42% 113.97% 100.00%
Net Worth 986,221 873,860 834,968 731,281 649,404 556,455 520,012 11.25%
  YoY % 12.86% 4.66% 14.18% 12.61% 16.70% 7.01% -
  Horiz. % 189.65% 168.05% 160.57% 140.63% 124.88% 107.01% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,086 - - 14,433 21,253 21,131 21,081 -8.85%
  YoY % 0.00% 0.00% 0.00% -32.09% 0.58% 0.24% -
  Horiz. % 57.33% 0.00% 0.00% 68.46% 100.81% 100.24% 100.00%
Div Payout % 10.69 % - % - % 16.42 % 26.99 % 44.14 % 80.00 % -28.49%
  YoY % 0.00% 0.00% 0.00% -39.16% -38.85% -44.83% -
  Horiz. % 13.36% 0.00% 0.00% 20.52% 33.74% 55.17% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 986,221 873,860 834,968 731,281 649,404 556,455 520,012 11.25%
  YoY % 12.86% 4.66% 14.18% 12.61% 16.70% 7.01% -
  Horiz. % 189.65% 168.05% 160.57% 140.63% 124.88% 107.01% 100.00%
NOSH 241,720 242,066 242,019 240,552 236,146 234,791 234,240 0.53%
  YoY % -0.14% 0.02% 0.61% 1.87% 0.58% 0.24% -
  Horiz. % 103.19% 103.34% 103.32% 102.70% 100.81% 100.24% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.03 % 6.62 % 13.12 % 11.80 % 9.92 % 7.73 % 4.36 % 16.72%
  YoY % 66.62% -49.54% 11.19% 18.95% 28.33% 77.29% -
  Horiz. % 252.98% 151.83% 300.92% 270.64% 227.52% 177.29% 100.00%
ROE 11.46 % 5.24 % 12.06 % 12.02 % 12.13 % 8.60 % 5.07 % 14.55%
  YoY % 118.70% -56.55% 0.33% -0.91% 41.05% 69.63% -
  Horiz. % 226.04% 103.35% 237.87% 237.08% 239.25% 169.63% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 478.80 334.28 367.61 352.23 390.16 304.45 258.30 10.83%
  YoY % 43.23% -9.07% 4.37% -9.72% 28.15% 17.87% -
  Horiz. % 185.37% 129.42% 142.32% 136.36% 151.05% 117.87% 100.00%
EPS 46.66 18.92 41.59 36.53 33.35 20.39 11.25 26.74%
  YoY % 146.62% -54.51% 13.85% 9.54% 63.56% 81.24% -
  Horiz. % 414.76% 168.18% 369.69% 324.71% 296.44% 181.24% 100.00%
DPS 5.00 0.00 0.00 6.00 9.00 9.00 9.00 -9.33%
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 55.56% 0.00% 0.00% 66.67% 100.00% 100.00% 100.00%
NAPS 4.0800 3.6100 3.4500 3.0400 2.7500 2.3700 2.2200 10.67%
  YoY % 13.02% 4.64% 13.49% 10.55% 16.03% 6.76% -
  Horiz. % 183.78% 162.61% 155.41% 136.94% 123.87% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 296.08 207.01 227.61 216.76 235.71 182.87 154.79 11.41%
  YoY % 43.03% -9.05% 5.01% -8.04% 28.89% 18.14% -
  Horiz. % 191.28% 133.74% 147.04% 140.03% 152.28% 118.14% 100.00%
EPS 28.91 11.72 25.75 22.48 20.15 12.25 6.74 27.45%
  YoY % 146.67% -54.49% 14.55% 11.56% 64.49% 81.75% -
  Horiz. % 428.93% 173.89% 382.05% 333.53% 298.96% 181.75% 100.00%
DPS 3.09 0.00 0.00 3.69 5.44 5.41 5.39 -8.85%
  YoY % 0.00% 0.00% 0.00% -32.17% 0.55% 0.37% -
  Horiz. % 57.33% 0.00% 0.00% 68.46% 100.93% 100.37% 100.00%
NAPS 2.5230 2.2356 2.1361 1.8708 1.6614 1.4236 1.3303 11.25%
  YoY % 12.86% 4.66% 14.18% 12.60% 16.70% 7.01% -
  Horiz. % 189.66% 168.05% 160.57% 140.63% 124.89% 107.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.4400 1.7800 1.6600 2.6000 2.1800 2.0500 1.7500 -
P/RPS 0.51 0.53 0.45 0.74 0.56 0.67 0.68 -4.68%
  YoY % -3.77% 17.78% -39.19% 32.14% -16.42% -1.47% -
  Horiz. % 75.00% 77.94% 66.18% 108.82% 82.35% 98.53% 100.00%
P/EPS 5.22 9.41 3.99 7.12 6.54 10.05 15.56 -16.64%
  YoY % -44.53% 135.84% -43.96% 8.87% -34.93% -35.41% -
  Horiz. % 33.55% 60.48% 25.64% 45.76% 42.03% 64.59% 100.00%
EY 19.16 10.63 25.05 14.05 15.30 9.95 6.43 19.95%
  YoY % 80.24% -57.56% 78.29% -8.17% 53.77% 54.74% -
  Horiz. % 297.98% 165.32% 389.58% 218.51% 237.95% 154.74% 100.00%
DY 2.05 0.00 0.00 2.31 4.13 4.39 5.14 -14.20%
  YoY % 0.00% 0.00% 0.00% -44.07% -5.92% -14.59% -
  Horiz. % 39.88% 0.00% 0.00% 44.94% 80.35% 85.41% 100.00%
P/NAPS 0.60 0.49 0.48 0.86 0.79 0.86 0.79 -4.48%
  YoY % 22.45% 2.08% -44.19% 8.86% -8.14% 8.86% -
  Horiz. % 75.95% 62.03% 60.76% 108.86% 100.00% 108.86% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 -
Price 2.3200 1.8500 1.7900 2.6300 2.2500 2.0200 1.8800 -
P/RPS 0.48 0.55 0.49 0.75 0.58 0.66 0.73 -6.75%
  YoY % -12.73% 12.24% -34.67% 29.31% -12.12% -9.59% -
  Horiz. % 65.75% 75.34% 67.12% 102.74% 79.45% 90.41% 100.00%
P/EPS 4.96 9.78 4.30 7.20 6.75 9.91 16.71 -18.32%
  YoY % -49.28% 127.44% -40.28% 6.67% -31.89% -40.69% -
  Horiz. % 29.68% 58.53% 25.73% 43.09% 40.39% 59.31% 100.00%
EY 20.15 10.23 23.23 13.89 14.82 10.09 5.98 22.43%
  YoY % 96.97% -55.96% 67.24% -6.28% 46.88% 68.73% -
  Horiz. % 336.96% 171.07% 388.46% 232.27% 247.83% 168.73% 100.00%
DY 2.16 0.00 0.00 2.28 4.00 4.46 4.79 -12.43%
  YoY % 0.00% 0.00% 0.00% -43.00% -10.31% -6.89% -
  Horiz. % 45.09% 0.00% 0.00% 47.60% 83.51% 93.11% 100.00%
P/NAPS 0.57 0.51 0.52 0.87 0.82 0.85 0.85 -6.44%
  YoY % 11.76% -1.92% -40.23% 6.10% -3.53% 0.00% -
  Horiz. % 67.06% 60.00% 61.18% 102.35% 96.47% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers