Highlights

[MBMR] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     50.33%    YoY -     11.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,377,338 1,362,619 1,732,864 1,742,899 1,213,311 1,157,355 809,182 9.27%
  YoY % 1.08% -21.37% -0.58% 43.65% 4.83% 43.03% -
  Horiz. % 170.21% 168.39% 214.15% 215.39% 149.94% 143.03% 100.00%
PBT 111,565 92,422 149,200 150,412 119,038 139,371 59,512 11.04%
  YoY % 20.71% -38.05% -0.81% 26.36% -14.59% 134.19% -
  Horiz. % 187.47% 155.30% 250.71% 252.74% 200.02% 234.19% 100.00%
Tax -17,749 -2,970 -14,370 -13,165 -11,204 -11,702 -5,964 19.92%
  YoY % -497.61% 79.33% -9.15% -17.50% 4.26% -96.21% -
  Horiz. % 297.60% 49.80% 240.95% 220.74% 187.86% 196.21% 100.00%
NP 93,816 89,452 134,830 137,247 107,834 127,669 53,548 9.79%
  YoY % 4.88% -33.66% -1.76% 27.28% -15.54% 138.42% -
  Horiz. % 175.20% 167.05% 251.79% 256.31% 201.38% 238.42% 100.00%
NP to SH 72,989 80,672 105,031 105,940 94,831 113,016 45,799 8.07%
  YoY % -9.52% -23.19% -0.86% 11.71% -16.09% 146.77% -
  Horiz. % 159.37% 176.14% 229.33% 231.32% 207.06% 246.77% 100.00%
Tax Rate 15.91 % 3.21 % 9.63 % 8.75 % 9.41 % 8.40 % 10.02 % 8.01%
  YoY % 395.64% -66.67% 10.06% -7.01% 12.02% -16.17% -
  Horiz. % 158.78% 32.04% 96.11% 87.33% 93.91% 83.83% 100.00%
Total Cost 1,283,522 1,273,167 1,598,034 1,605,652 1,105,477 1,029,686 755,634 9.23%
  YoY % 0.81% -20.33% -0.47% 45.25% 7.36% 36.27% -
  Horiz. % 169.86% 168.49% 211.48% 212.49% 146.30% 136.27% 100.00%
Net Worth 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 10.49%
  YoY % 6.25% 6.15% 37.47% -4.85% 9.30% 12.86% -
  Horiz. % 181.98% 171.28% 161.36% 117.38% 123.36% 112.86% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 42,980 27,355 11,717 9,185 14,566 12,086 - -
  YoY % 57.12% 133.45% 27.57% -36.94% 20.53% 0.00% -
  Horiz. % 355.62% 226.34% 96.95% 76.00% 120.53% 100.00% -
Div Payout % 58.89 % 33.91 % 11.16 % 8.67 % 15.36 % 10.69 % - % -
  YoY % 73.67% 203.85% 28.72% -43.55% 43.69% 0.00% -
  Horiz. % 550.89% 317.21% 104.40% 81.10% 143.69% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 10.49%
  YoY % 6.25% 6.15% 37.47% -4.85% 9.30% 12.86% -
  Horiz. % 181.98% 171.28% 161.36% 117.38% 123.36% 112.86% 100.00%
NOSH 390,733 390,789 390,595 306,184 242,782 241,720 242,066 8.30%
  YoY % -0.01% 0.05% 27.57% 26.11% 0.44% -0.14% -
  Horiz. % 161.42% 161.44% 161.36% 126.49% 100.30% 99.86% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.81 % 6.56 % 7.78 % 7.87 % 8.89 % 11.03 % 6.62 % 0.47%
  YoY % 3.81% -15.68% -1.14% -11.47% -19.40% 66.62% -
  Horiz. % 102.87% 99.09% 117.52% 118.88% 134.29% 166.62% 100.00%
ROE 4.59 % 5.39 % 7.45 % 10.33 % 8.80 % 11.46 % 5.24 % -2.18%
  YoY % -14.84% -27.65% -27.88% 17.39% -23.21% 118.70% -
  Horiz. % 87.60% 102.86% 142.18% 197.14% 167.94% 218.70% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 352.50 348.68 443.65 569.23 499.75 478.80 334.28 0.89%
  YoY % 1.10% -21.41% -22.06% 13.90% 4.38% 43.23% -
  Horiz. % 105.45% 104.31% 132.72% 170.29% 149.50% 143.23% 100.00%
EPS 18.68 20.65 26.88 34.60 39.06 46.66 18.92 -0.21%
  YoY % -9.54% -23.18% -22.31% -11.42% -16.29% 146.62% -
  Horiz. % 98.73% 109.14% 142.07% 182.88% 206.45% 246.62% 100.00%
DPS 11.00 7.00 3.00 3.00 6.00 5.00 0.00 -
  YoY % 57.14% 133.33% 0.00% -50.00% 20.00% 0.00% -
  Horiz. % 220.00% 140.00% 60.00% 60.00% 120.00% 100.00% -
NAPS 4.0700 3.8300 3.6100 3.3500 4.4400 4.0800 3.6100 2.02%
  YoY % 6.27% 6.09% 7.76% -24.55% 8.82% 13.02% -
  Horiz. % 112.74% 106.09% 100.00% 92.80% 122.99% 113.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 352.36 348.60 443.32 445.88 310.40 296.08 207.01 9.27%
  YoY % 1.08% -21.37% -0.57% 43.65% 4.84% 43.03% -
  Horiz. % 170.21% 168.40% 214.15% 215.39% 149.94% 143.03% 100.00%
EPS 18.67 20.64 26.87 27.10 24.26 28.91 11.72 8.07%
  YoY % -9.54% -23.19% -0.85% 11.71% -16.08% 146.67% -
  Horiz. % 159.30% 176.11% 229.27% 231.23% 207.00% 246.67% 100.00%
DPS 11.00 7.00 3.00 2.35 3.73 3.09 0.00 -
  YoY % 57.14% 133.33% 27.66% -37.00% 20.71% 0.00% -
  Horiz. % 355.99% 226.54% 97.09% 76.05% 120.71% 100.00% -
NAPS 4.0684 3.8290 3.6073 2.6241 2.7577 2.5230 2.2356 10.49%
  YoY % 6.25% 6.15% 37.47% -4.84% 9.30% 12.86% -
  Horiz. % 181.98% 171.27% 161.36% 117.38% 123.35% 112.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.8900 2.8500 3.6000 3.3600 2.2900 2.4400 1.7800 -
P/RPS 0.82 0.82 0.81 0.59 0.46 0.51 0.53 7.54%
  YoY % 0.00% 1.23% 37.29% 28.26% -9.80% -3.77% -
  Horiz. % 154.72% 154.72% 152.83% 111.32% 86.79% 96.23% 100.00%
P/EPS 15.47 13.81 13.39 9.71 5.86 5.22 9.41 8.63%
  YoY % 12.02% 3.14% 37.90% 65.70% 12.26% -44.53% -
  Horiz. % 164.40% 146.76% 142.30% 103.19% 62.27% 55.47% 100.00%
EY 6.46 7.24 7.47 10.30 17.06 19.16 10.63 -7.96%
  YoY % -10.77% -3.08% -27.48% -39.62% -10.96% 80.24% -
  Horiz. % 60.77% 68.11% 70.27% 96.90% 160.49% 180.24% 100.00%
DY 3.81 2.46 0.83 0.89 2.62 2.05 0.00 -
  YoY % 54.88% 196.39% -6.74% -66.03% 27.80% 0.00% -
  Horiz. % 185.85% 120.00% 40.49% 43.41% 127.80% 100.00% -
P/NAPS 0.71 0.74 1.00 1.00 0.52 0.60 0.49 6.37%
  YoY % -4.05% -26.00% 0.00% 92.31% -13.33% 22.45% -
  Horiz. % 144.90% 151.02% 204.08% 204.08% 106.12% 122.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 -
Price 2.8300 2.8200 3.5800 3.3800 2.4000 2.3200 1.8500 -
P/RPS 0.80 0.81 0.81 0.59 0.48 0.48 0.55 6.44%
  YoY % -1.23% 0.00% 37.29% 22.92% 0.00% -12.73% -
  Horiz. % 145.45% 147.27% 147.27% 107.27% 87.27% 87.27% 100.00%
P/EPS 15.15 13.66 13.31 9.77 6.14 4.96 9.78 7.56%
  YoY % 10.91% 2.63% 36.23% 59.12% 23.79% -49.28% -
  Horiz. % 154.91% 139.67% 136.09% 99.90% 62.78% 50.72% 100.00%
EY 6.60 7.32 7.51 10.24 16.28 20.15 10.23 -7.04%
  YoY % -9.84% -2.53% -26.66% -37.10% -19.21% 96.97% -
  Horiz. % 64.52% 71.55% 73.41% 100.10% 159.14% 196.97% 100.00%
DY 3.89 2.48 0.84 0.89 2.50 2.16 0.00 -
  YoY % 56.85% 195.24% -5.62% -64.40% 15.74% 0.00% -
  Horiz. % 180.09% 114.81% 38.89% 41.20% 115.74% 100.00% -
P/NAPS 0.70 0.74 0.99 1.01 0.54 0.57 0.51 5.42%
  YoY % -5.41% -25.25% -1.98% 87.04% -5.26% 11.76% -
  Horiz. % 137.25% 145.10% 194.12% 198.04% 105.88% 111.76% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS