Highlights

[MBMR] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     43.57%    YoY -     146.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,732,864 1,742,899 1,213,311 1,157,355 809,182 889,687 847,303 12.65%
  YoY % -0.58% 43.65% 4.83% 43.03% -9.05% 5.00% -
  Horiz. % 204.52% 205.70% 143.20% 136.59% 95.50% 105.00% 100.00%
PBT 149,200 150,412 119,038 139,371 59,512 130,860 110,404 5.14%
  YoY % -0.81% 26.36% -14.59% 134.19% -54.52% 18.53% -
  Horiz. % 135.14% 136.24% 107.82% 126.24% 53.90% 118.53% 100.00%
Tax -14,370 -13,165 -11,204 -11,702 -5,964 -14,158 -10,390 5.55%
  YoY % -9.15% -17.50% 4.26% -96.21% 57.88% -36.27% -
  Horiz. % 138.31% 126.71% 107.83% 112.63% 57.40% 136.27% 100.00%
NP 134,830 137,247 107,834 127,669 53,548 116,702 100,014 5.10%
  YoY % -1.76% 27.28% -15.54% 138.42% -54.12% 16.69% -
  Horiz. % 134.81% 137.23% 107.82% 127.65% 53.54% 116.69% 100.00%
NP to SH 105,031 105,940 94,831 113,016 45,799 100,656 87,874 3.01%
  YoY % -0.86% 11.71% -16.09% 146.77% -54.50% 14.55% -
  Horiz. % 119.52% 120.56% 107.92% 128.61% 52.12% 114.55% 100.00%
Tax Rate 9.63 % 8.75 % 9.41 % 8.40 % 10.02 % 10.82 % 9.41 % 0.39%
  YoY % 10.06% -7.01% 12.02% -16.17% -7.39% 14.98% -
  Horiz. % 102.34% 92.99% 100.00% 89.27% 106.48% 114.98% 100.00%
Total Cost 1,598,034 1,605,652 1,105,477 1,029,686 755,634 772,985 747,289 13.49%
  YoY % -0.47% 45.25% 7.36% 36.27% -2.24% 3.44% -
  Horiz. % 213.84% 214.86% 147.93% 137.79% 101.12% 103.44% 100.00%
Net Worth 1,410,047 1,025,719 1,077,956 986,221 873,860 834,968 731,281 11.55%
  YoY % 37.47% -4.85% 9.30% 12.86% 4.66% 14.18% -
  Horiz. % 192.82% 140.26% 147.41% 134.86% 119.50% 114.18% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,717 9,185 14,566 12,086 - - 14,433 -3.41%
  YoY % 27.57% -36.94% 20.53% 0.00% 0.00% 0.00% -
  Horiz. % 81.19% 63.64% 100.93% 83.74% 0.00% 0.00% 100.00%
Div Payout % 11.16 % 8.67 % 15.36 % 10.69 % - % - % 16.42 % -6.23%
  YoY % 28.72% -43.55% 43.69% 0.00% 0.00% 0.00% -
  Horiz. % 67.97% 52.80% 93.54% 65.10% 0.00% 0.00% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,410,047 1,025,719 1,077,956 986,221 873,860 834,968 731,281 11.55%
  YoY % 37.47% -4.85% 9.30% 12.86% 4.66% 14.18% -
  Horiz. % 192.82% 140.26% 147.41% 134.86% 119.50% 114.18% 100.00%
NOSH 390,595 306,184 242,782 241,720 242,066 242,019 240,552 8.41%
  YoY % 27.57% 26.11% 0.44% -0.14% 0.02% 0.61% -
  Horiz. % 162.37% 127.28% 100.93% 100.49% 100.63% 100.61% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.78 % 7.87 % 8.89 % 11.03 % 6.62 % 13.12 % 11.80 % -6.70%
  YoY % -1.14% -11.47% -19.40% 66.62% -49.54% 11.19% -
  Horiz. % 65.93% 66.69% 75.34% 93.47% 56.10% 111.19% 100.00%
ROE 7.45 % 10.33 % 8.80 % 11.46 % 5.24 % 12.06 % 12.02 % -7.66%
  YoY % -27.88% 17.39% -23.21% 118.70% -56.55% 0.33% -
  Horiz. % 61.98% 85.94% 73.21% 95.34% 43.59% 100.33% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 443.65 569.23 499.75 478.80 334.28 367.61 352.23 3.92%
  YoY % -22.06% 13.90% 4.38% 43.23% -9.07% 4.37% -
  Horiz. % 125.95% 161.61% 141.88% 135.93% 94.90% 104.37% 100.00%
EPS 26.88 34.60 39.06 46.66 18.92 41.59 36.53 -4.98%
  YoY % -22.31% -11.42% -16.29% 146.62% -54.51% 13.85% -
  Horiz. % 73.58% 94.72% 106.93% 127.73% 51.79% 113.85% 100.00%
DPS 3.00 3.00 6.00 5.00 0.00 0.00 6.00 -10.90%
  YoY % 0.00% -50.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% 83.33% 0.00% 0.00% 100.00%
NAPS 3.6100 3.3500 4.4400 4.0800 3.6100 3.4500 3.0400 2.90%
  YoY % 7.76% -24.55% 8.82% 13.02% 4.64% 13.49% -
  Horiz. % 118.75% 110.20% 146.05% 134.21% 118.75% 113.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 443.32 445.88 310.40 296.08 207.01 227.61 216.76 12.65%
  YoY % -0.57% 43.65% 4.84% 43.03% -9.05% 5.01% -
  Horiz. % 204.52% 205.70% 143.20% 136.59% 95.50% 105.01% 100.00%
EPS 26.87 27.10 24.26 28.91 11.72 25.75 22.48 3.01%
  YoY % -0.85% 11.71% -16.08% 146.67% -54.49% 14.55% -
  Horiz. % 119.53% 120.55% 107.92% 128.60% 52.14% 114.55% 100.00%
DPS 3.00 2.35 3.73 3.09 0.00 0.00 3.69 -3.39%
  YoY % 27.66% -37.00% 20.71% 0.00% 0.00% 0.00% -
  Horiz. % 81.30% 63.69% 101.08% 83.74% 0.00% 0.00% 100.00%
NAPS 3.6073 2.6241 2.7577 2.5230 2.2356 2.1361 1.8708 11.55%
  YoY % 37.47% -4.84% 9.30% 12.86% 4.66% 14.18% -
  Horiz. % 192.82% 140.27% 147.41% 134.86% 119.50% 114.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.6000 3.3600 2.2900 2.4400 1.7800 1.6600 2.6000 -
P/RPS 0.81 0.59 0.46 0.51 0.53 0.45 0.74 1.52%
  YoY % 37.29% 28.26% -9.80% -3.77% 17.78% -39.19% -
  Horiz. % 109.46% 79.73% 62.16% 68.92% 71.62% 60.81% 100.00%
P/EPS 13.39 9.71 5.86 5.22 9.41 3.99 7.12 11.09%
  YoY % 37.90% 65.70% 12.26% -44.53% 135.84% -43.96% -
  Horiz. % 188.06% 136.38% 82.30% 73.31% 132.16% 56.04% 100.00%
EY 7.47 10.30 17.06 19.16 10.63 25.05 14.05 -9.98%
  YoY % -27.48% -39.62% -10.96% 80.24% -57.56% 78.29% -
  Horiz. % 53.17% 73.31% 121.42% 136.37% 75.66% 178.29% 100.00%
DY 0.83 0.89 2.62 2.05 0.00 0.00 2.31 -15.67%
  YoY % -6.74% -66.03% 27.80% 0.00% 0.00% 0.00% -
  Horiz. % 35.93% 38.53% 113.42% 88.74% 0.00% 0.00% 100.00%
P/NAPS 1.00 1.00 0.52 0.60 0.49 0.48 0.86 2.54%
  YoY % 0.00% 92.31% -13.33% 22.45% 2.08% -44.19% -
  Horiz. % 116.28% 116.28% 60.47% 69.77% 56.98% 55.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 -
Price 3.5800 3.3800 2.4000 2.3200 1.8500 1.7900 2.6300 -
P/RPS 0.81 0.59 0.48 0.48 0.55 0.49 0.75 1.29%
  YoY % 37.29% 22.92% 0.00% -12.73% 12.24% -34.67% -
  Horiz. % 108.00% 78.67% 64.00% 64.00% 73.33% 65.33% 100.00%
P/EPS 13.31 9.77 6.14 4.96 9.78 4.30 7.20 10.77%
  YoY % 36.23% 59.12% 23.79% -49.28% 127.44% -40.28% -
  Horiz. % 184.86% 135.69% 85.28% 68.89% 135.83% 59.72% 100.00%
EY 7.51 10.24 16.28 20.15 10.23 23.23 13.89 -9.73%
  YoY % -26.66% -37.10% -19.21% 96.97% -55.96% 67.24% -
  Horiz. % 54.07% 73.72% 117.21% 145.07% 73.65% 167.24% 100.00%
DY 0.84 0.89 2.50 2.16 0.00 0.00 2.28 -15.32%
  YoY % -5.62% -64.40% 15.74% 0.00% 0.00% 0.00% -
  Horiz. % 36.84% 39.04% 109.65% 94.74% 0.00% 0.00% 100.00%
P/NAPS 0.99 1.01 0.54 0.57 0.51 0.52 0.87 2.17%
  YoY % -1.98% 87.04% -5.26% 11.76% -1.92% -40.23% -
  Horiz. % 113.79% 116.09% 62.07% 65.52% 58.62% 59.77% 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