Highlights

[MBMR] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     59.35%    YoY -     -16.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,362,619 1,732,864 1,742,899 1,213,311 1,157,355 809,182 889,687 7.36%
  YoY % -21.37% -0.58% 43.65% 4.83% 43.03% -9.05% -
  Horiz. % 153.16% 194.77% 195.90% 136.38% 130.09% 90.95% 100.00%
PBT 92,422 149,200 150,412 119,038 139,371 59,512 130,860 -5.63%
  YoY % -38.05% -0.81% 26.36% -14.59% 134.19% -54.52% -
  Horiz. % 70.63% 114.01% 114.94% 90.97% 106.50% 45.48% 100.00%
Tax -2,970 -14,370 -13,165 -11,204 -11,702 -5,964 -14,158 -22.91%
  YoY % 79.33% -9.15% -17.50% 4.26% -96.21% 57.88% -
  Horiz. % 20.98% 101.50% 92.99% 79.14% 82.65% 42.12% 100.00%
NP 89,452 134,830 137,247 107,834 127,669 53,548 116,702 -4.33%
  YoY % -33.66% -1.76% 27.28% -15.54% 138.42% -54.12% -
  Horiz. % 76.65% 115.53% 117.60% 92.40% 109.40% 45.88% 100.00%
NP to SH 80,672 105,031 105,940 94,831 113,016 45,799 100,656 -3.62%
  YoY % -23.19% -0.86% 11.71% -16.09% 146.77% -54.50% -
  Horiz. % 80.15% 104.35% 105.25% 94.21% 112.28% 45.50% 100.00%
Tax Rate 3.21 % 9.63 % 8.75 % 9.41 % 8.40 % 10.02 % 10.82 % -18.33%
  YoY % -66.67% 10.06% -7.01% 12.02% -16.17% -7.39% -
  Horiz. % 29.67% 89.00% 80.87% 86.97% 77.63% 92.61% 100.00%
Total Cost 1,273,167 1,598,034 1,605,652 1,105,477 1,029,686 755,634 772,985 8.67%
  YoY % -20.33% -0.47% 45.25% 7.36% 36.27% -2.24% -
  Horiz. % 164.71% 206.74% 207.72% 143.01% 133.21% 97.76% 100.00%
Net Worth 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 834,968 10.21%
  YoY % 6.15% 37.47% -4.85% 9.30% 12.86% 4.66% -
  Horiz. % 179.26% 168.87% 122.85% 129.10% 118.11% 104.66% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 27,355 11,717 9,185 14,566 12,086 - - -
  YoY % 133.45% 27.57% -36.94% 20.53% 0.00% 0.00% -
  Horiz. % 226.34% 96.95% 76.00% 120.53% 100.00% - -
Div Payout % 33.91 % 11.16 % 8.67 % 15.36 % 10.69 % - % - % -
  YoY % 203.85% 28.72% -43.55% 43.69% 0.00% 0.00% -
  Horiz. % 317.21% 104.40% 81.10% 143.69% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 834,968 10.21%
  YoY % 6.15% 37.47% -4.85% 9.30% 12.86% 4.66% -
  Horiz. % 179.26% 168.87% 122.85% 129.10% 118.11% 104.66% 100.00%
NOSH 390,789 390,595 306,184 242,782 241,720 242,066 242,019 8.31%
  YoY % 0.05% 27.57% 26.11% 0.44% -0.14% 0.02% -
  Horiz. % 161.47% 161.39% 126.51% 100.32% 99.88% 100.02% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.56 % 7.78 % 7.87 % 8.89 % 11.03 % 6.62 % 13.12 % -10.91%
  YoY % -15.68% -1.14% -11.47% -19.40% 66.62% -49.54% -
  Horiz. % 50.00% 59.30% 59.98% 67.76% 84.07% 50.46% 100.00%
ROE 5.39 % 7.45 % 10.33 % 8.80 % 11.46 % 5.24 % 12.06 % -12.56%
  YoY % -27.65% -27.88% 17.39% -23.21% 118.70% -56.55% -
  Horiz. % 44.69% 61.77% 85.66% 72.97% 95.02% 43.45% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 348.68 443.65 569.23 499.75 478.80 334.28 367.61 -0.88%
  YoY % -21.41% -22.06% 13.90% 4.38% 43.23% -9.07% -
  Horiz. % 94.85% 120.68% 154.85% 135.95% 130.25% 90.93% 100.00%
EPS 20.65 26.88 34.60 39.06 46.66 18.92 41.59 -11.01%
  YoY % -23.18% -22.31% -11.42% -16.29% 146.62% -54.51% -
  Horiz. % 49.65% 64.63% 83.19% 93.92% 112.19% 45.49% 100.00%
DPS 7.00 3.00 3.00 6.00 5.00 0.00 0.00 -
  YoY % 133.33% 0.00% -50.00% 20.00% 0.00% 0.00% -
  Horiz. % 140.00% 60.00% 60.00% 120.00% 100.00% - -
NAPS 3.8300 3.6100 3.3500 4.4400 4.0800 3.6100 3.4500 1.76%
  YoY % 6.09% 7.76% -24.55% 8.82% 13.02% 4.64% -
  Horiz. % 111.01% 104.64% 97.10% 128.70% 118.26% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 348.60 443.32 445.88 310.40 296.08 207.01 227.61 7.36%
  YoY % -21.37% -0.57% 43.65% 4.84% 43.03% -9.05% -
  Horiz. % 153.16% 194.77% 195.90% 136.37% 130.08% 90.95% 100.00%
EPS 20.64 26.87 27.10 24.26 28.91 11.72 25.75 -3.62%
  YoY % -23.19% -0.85% 11.71% -16.08% 146.67% -54.49% -
  Horiz. % 80.16% 104.35% 105.24% 94.21% 112.27% 45.51% 100.00%
DPS 7.00 3.00 2.35 3.73 3.09 0.00 0.00 -
  YoY % 133.33% 27.66% -37.00% 20.71% 0.00% 0.00% -
  Horiz. % 226.54% 97.09% 76.05% 120.71% 100.00% - -
NAPS 3.8290 3.6073 2.6241 2.7577 2.5230 2.2356 2.1361 10.21%
  YoY % 6.15% 37.47% -4.84% 9.30% 12.86% 4.66% -
  Horiz. % 179.25% 168.87% 122.85% 129.10% 118.11% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.8500 3.6000 3.3600 2.2900 2.4400 1.7800 1.6600 -
P/RPS 0.82 0.81 0.59 0.46 0.51 0.53 0.45 10.51%
  YoY % 1.23% 37.29% 28.26% -9.80% -3.77% 17.78% -
  Horiz. % 182.22% 180.00% 131.11% 102.22% 113.33% 117.78% 100.00%
P/EPS 13.81 13.39 9.71 5.86 5.22 9.41 3.99 22.98%
  YoY % 3.14% 37.90% 65.70% 12.26% -44.53% 135.84% -
  Horiz. % 346.12% 335.59% 243.36% 146.87% 130.83% 235.84% 100.00%
EY 7.24 7.47 10.30 17.06 19.16 10.63 25.05 -18.68%
  YoY % -3.08% -27.48% -39.62% -10.96% 80.24% -57.56% -
  Horiz. % 28.90% 29.82% 41.12% 68.10% 76.49% 42.44% 100.00%
DY 2.46 0.83 0.89 2.62 2.05 0.00 0.00 -
  YoY % 196.39% -6.74% -66.03% 27.80% 0.00% 0.00% -
  Horiz. % 120.00% 40.49% 43.41% 127.80% 100.00% - -
P/NAPS 0.74 1.00 1.00 0.52 0.60 0.49 0.48 7.48%
  YoY % -26.00% 0.00% 92.31% -13.33% 22.45% 2.08% -
  Horiz. % 154.17% 208.33% 208.33% 108.33% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 -
Price 2.8200 3.5800 3.3800 2.4000 2.3200 1.8500 1.7900 -
P/RPS 0.81 0.81 0.59 0.48 0.48 0.55 0.49 8.73%
  YoY % 0.00% 37.29% 22.92% 0.00% -12.73% 12.24% -
  Horiz. % 165.31% 165.31% 120.41% 97.96% 97.96% 112.24% 100.00%
P/EPS 13.66 13.31 9.77 6.14 4.96 9.78 4.30 21.23%
  YoY % 2.63% 36.23% 59.12% 23.79% -49.28% 127.44% -
  Horiz. % 317.67% 309.53% 227.21% 142.79% 115.35% 227.44% 100.00%
EY 7.32 7.51 10.24 16.28 20.15 10.23 23.23 -17.50%
  YoY % -2.53% -26.66% -37.10% -19.21% 96.97% -55.96% -
  Horiz. % 31.51% 32.33% 44.08% 70.08% 86.74% 44.04% 100.00%
DY 2.48 0.84 0.89 2.50 2.16 0.00 0.00 -
  YoY % 195.24% -5.62% -64.40% 15.74% 0.00% 0.00% -
  Horiz. % 114.81% 38.89% 41.20% 115.74% 100.00% - -
P/NAPS 0.74 0.99 1.01 0.54 0.57 0.51 0.52 6.05%
  YoY % -25.25% -1.98% 87.04% -5.26% 11.76% -1.92% -
  Horiz. % 142.31% 190.38% 194.23% 103.85% 109.62% 98.08% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers