Highlights

[MBMR] YoY Cumulative 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 -     96.50%    YoY -     -54.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,742,899 1,213,311 1,157,355 809,182 889,687 847,303 921,362 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 150,412 119,038 139,371 59,512 130,860 110,404 102,963 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 -13,165 -11,204 -11,702 -5,964 -14,158 -10,390 -11,553 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 137,247 107,834 127,669 53,548 116,702 100,014 91,410 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 105,940 94,831 113,016 45,799 100,656 87,874 78,755 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 1,605,652 1,105,477 1,029,686 755,634 772,985 747,289 829,952 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 9,185 14,566 12,086 - - 14,433 21,253 -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 10.33 % 8.80 % 11.46 % 5.24 % 12.06 % 12.02 % 12.13 % -2.64%
  YoY % 17.39% -23.21% 118.70% -56.55% 0.33% -0.91% -
  Horiz. % 85.16% 72.55% 94.48% 43.20% 99.42% 99.09% 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 569.23 499.75 478.80 334.28 367.61 352.23 390.16 6.49%
  YoY % 13.90% 4.38% 43.23% -9.07% 4.37% -9.72% -
  Horiz. % 145.90% 128.09% 122.72% 85.68% 94.22% 90.28% 100.00%
EPS 34.60 39.06 46.66 18.92 41.59 36.53 33.35 0.61%
  YoY % -11.42% -16.29% 146.62% -54.51% 13.85% 9.54% -
  Horiz. % 103.75% 117.12% 139.91% 56.73% 124.71% 109.54% 100.00%
DPS 3.00 6.00 5.00 0.00 0.00 6.00 9.00 -16.72%
  YoY % -50.00% 20.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 33.33% 66.67% 55.56% 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 445.88 310.40 296.08 207.01 227.61 216.76 235.71 11.20%
  YoY % 43.65% 4.84% 43.03% -9.05% 5.01% -8.04% -
  Horiz. % 189.16% 131.69% 125.61% 87.82% 96.56% 91.96% 100.00%
EPS 27.10 24.26 28.91 11.72 25.75 22.48 20.15 5.06%
  YoY % 11.71% -16.08% 146.67% -54.49% 14.55% 11.56% -
  Horiz. % 134.49% 120.40% 143.47% 58.16% 127.79% 111.56% 100.00%
DPS 2.35 3.73 3.09 0.00 0.00 3.69 5.44 -13.04%
  YoY % -37.00% 20.71% 0.00% 0.00% 0.00% -32.17% -
  Horiz. % 43.20% 68.57% 56.80% 0.00% 0.00% 67.83% 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 0.59 0.46 0.51 0.53 0.45 0.74 0.56 0.87%
  YoY % 28.26% -9.80% -3.77% 17.78% -39.19% 32.14% -
  Horiz. % 105.36% 82.14% 91.07% 94.64% 80.36% 132.14% 100.00%
P/EPS 9.71 5.86 5.22 9.41 3.99 7.12 6.54 6.80%
  YoY % 65.70% 12.26% -44.53% 135.84% -43.96% 8.87% -
  Horiz. % 148.47% 89.60% 79.82% 143.88% 61.01% 108.87% 100.00%
EY 10.30 17.06 19.16 10.63 25.05 14.05 15.30 -6.38%
  YoY % -39.62% -10.96% 80.24% -57.56% 78.29% -8.17% -
  Horiz. % 67.32% 111.50% 125.23% 69.48% 163.73% 91.83% 100.00%
DY 0.89 2.62 2.05 0.00 0.00 2.31 4.13 -22.55%
  YoY % -66.03% 27.80% 0.00% 0.00% 0.00% -44.07% -
  Horiz. % 21.55% 63.44% 49.64% 0.00% 0.00% 55.93% 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 30/09/09 30/09/08 30/09/07 30/09/06 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 0.59 0.48 0.48 0.55 0.49 0.75 0.58 0.29%
  YoY % 22.92% 0.00% -12.73% 12.24% -34.67% 29.31% -
  Horiz. % 101.72% 82.76% 82.76% 94.83% 84.48% 129.31% 100.00%
P/EPS 9.77 6.14 4.96 9.78 4.30 7.20 6.75 6.35%
  YoY % 59.12% 23.79% -49.28% 127.44% -40.28% 6.67% -
  Horiz. % 144.74% 90.96% 73.48% 144.89% 63.70% 106.67% 100.00%
EY 10.24 16.28 20.15 10.23 23.23 13.89 14.82 -5.97%
  YoY % -37.10% -19.21% 96.97% -55.96% 67.24% -6.28% -
  Horiz. % 69.10% 109.85% 135.96% 69.03% 156.75% 93.72% 100.00%
DY 0.89 2.50 2.16 0.00 0.00 2.28 4.00 -22.14%
  YoY % -64.40% 15.74% 0.00% 0.00% 0.00% -43.00% -
  Horiz. % 22.25% 62.50% 54.00% 0.00% 0.00% 57.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers