Highlights

[MBMR] YoY Cumulative Quarter Result on 2006-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 26-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     16.93%    YoY -     25.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,101,638 1,203,044 1,080,910 1,132,012 944,824 805,755 768,527 6.18%
  YoY % -8.43% 11.30% -4.51% 19.81% 17.26% 4.84% -
  Horiz. % 143.34% 156.54% 140.65% 147.30% 122.94% 104.84% 100.00%
PBT 85,254 149,894 140,475 121,899 96,725 72,564 113,201 -4.61%
  YoY % -43.12% 6.71% 15.24% 26.03% 33.30% -35.90% -
  Horiz. % 75.31% 132.41% 124.09% 107.68% 85.45% 64.10% 100.00%
Tax -8,543 -11,951 -13,648 -10,678 -13,065 -26,432 -38,295 -22.10%
  YoY % 28.52% 12.43% -27.81% 18.27% 50.57% 30.98% -
  Horiz. % 22.31% 31.21% 35.64% 27.88% 34.12% 69.02% 100.00%
NP 76,711 137,943 126,827 111,221 83,660 46,132 74,906 0.40%
  YoY % -44.39% 8.76% 14.03% 32.94% 81.35% -38.41% -
  Horiz. % 102.41% 184.15% 169.31% 148.48% 111.69% 61.59% 100.00%
NP to SH 66,532 117,144 110,523 92,092 73,493 46,132 74,906 -1.95%
  YoY % -43.20% 5.99% 20.01% 25.31% 59.31% -38.41% -
  Horiz. % 88.82% 156.39% 147.55% 122.94% 98.11% 61.59% 100.00%
Tax Rate 10.02 % 7.97 % 9.72 % 8.76 % 13.51 % 36.43 % 33.83 % -18.34%
  YoY % 25.72% -18.00% 10.96% -35.16% -62.92% 7.69% -
  Horiz. % 29.62% 23.56% 28.73% 25.89% 39.93% 107.69% 100.00%
Total Cost 1,024,927 1,065,101 954,083 1,020,791 861,164 759,623 693,621 6.72%
  YoY % -3.77% 11.64% -6.53% 18.54% 13.37% 9.52% -
  Horiz. % 147.76% 153.56% 137.55% 147.17% 124.15% 109.52% 100.00%
Net Worth 893,393 849,647 761,187 655,389 586,834 633,619 532,249 9.01%
  YoY % 5.15% 11.62% 16.14% 11.68% -7.38% 19.05% -
  Horiz. % 167.85% 159.63% 143.01% 123.14% 110.26% 119.05% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 14,526 - 28,905 89,459 42,252 42,241 41,836 -16.15%
  YoY % 0.00% 0.00% -67.69% 111.73% 0.03% 0.97% -
  Horiz. % 34.72% 0.00% 69.09% 213.83% 100.99% 100.97% 100.00%
Div Payout % 21.83 % - % 26.15 % 97.14 % 57.49 % 91.57 % 55.85 % -14.48%
  YoY % 0.00% 0.00% -73.08% 68.97% -37.22% 63.96% -
  Horiz. % 39.09% 0.00% 46.82% 173.93% 102.94% 163.96% 100.00%
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 893,393 849,647 761,187 655,389 586,834 633,619 532,249 9.01%
  YoY % 5.15% 11.62% 16.14% 11.68% -7.38% 19.05% -
  Horiz. % 167.85% 159.63% 143.01% 123.14% 110.26% 119.05% 100.00%
NOSH 242,111 242,064 240,881 236,602 234,733 234,673 232,423 0.68%
  YoY % 0.02% 0.49% 1.81% 0.80% 0.03% 0.97% -
  Horiz. % 104.17% 104.15% 103.64% 101.80% 100.99% 100.97% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.96 % 11.47 % 11.73 % 9.83 % 8.85 % 5.73 % 9.75 % -5.46%
  YoY % -39.32% -2.22% 19.33% 11.07% 54.45% -41.23% -
  Horiz. % 71.38% 117.64% 120.31% 100.82% 90.77% 58.77% 100.00%
ROE 7.45 % 13.79 % 14.52 % 14.05 % 12.52 % 7.28 % 14.07 % -10.05%
  YoY % -45.98% -5.03% 3.35% 12.22% 71.98% -48.26% -
  Horiz. % 52.95% 98.01% 103.20% 99.86% 88.98% 51.74% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 455.01 496.99 448.73 478.44 402.51 343.35 330.66 5.46%
  YoY % -8.45% 10.75% -6.21% 18.86% 17.23% 3.84% -
  Horiz. % 137.61% 150.30% 135.71% 144.69% 121.73% 103.84% 100.00%
EPS 27.49 48.39 45.88 38.92 31.30 19.64 32.22 -2.61%
  YoY % -43.19% 5.47% 17.88% 24.35% 59.37% -39.04% -
  Horiz. % 85.32% 150.19% 142.40% 120.79% 97.14% 60.96% 100.00%
DPS 6.00 0.00 12.00 37.81 18.00 18.00 18.00 -16.72%
  YoY % 0.00% 0.00% -68.26% 110.06% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 66.67% 210.06% 100.00% 100.00% 100.00%
NAPS 3.6900 3.5100 3.1600 2.7700 2.5000 2.7000 2.2900 8.27%
  YoY % 5.13% 11.08% 14.08% 10.80% -7.41% 17.90% -
  Horiz. % 161.14% 153.28% 137.99% 120.96% 109.17% 117.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,984
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 281.76 307.70 276.46 289.53 241.65 206.08 196.56 6.18%
  YoY % -8.43% 11.30% -4.51% 19.81% 17.26% 4.84% -
  Horiz. % 143.35% 156.54% 140.65% 147.30% 122.94% 104.84% 100.00%
EPS 17.02 29.96 28.27 23.55 18.80 11.80 19.16 -1.95%
  YoY % -43.19% 5.98% 20.04% 25.27% 59.32% -38.41% -
  Horiz. % 88.83% 156.37% 147.55% 122.91% 98.12% 61.59% 100.00%
DPS 3.72 0.00 7.39 22.88 10.81 10.80 10.70 -16.13%
  YoY % 0.00% 0.00% -67.70% 111.66% 0.09% 0.93% -
  Horiz. % 34.77% 0.00% 69.07% 213.83% 101.03% 100.93% 100.00%
NAPS 2.2850 2.1731 1.9468 1.6763 1.5009 1.6206 1.3613 9.01%
  YoY % 5.15% 11.62% 16.14% 11.69% -7.39% 19.05% -
  Horiz. % 167.85% 159.63% 143.01% 123.14% 110.25% 119.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.9900 1.7500 2.4600 2.2500 2.0900 1.7000 2.4600 -
P/RPS 0.44 0.35 0.55 0.47 0.52 0.50 0.74 -8.29%
  YoY % 25.71% -36.36% 17.02% -9.62% 4.00% -32.43% -
  Horiz. % 59.46% 47.30% 74.32% 63.51% 70.27% 67.57% 100.00%
P/EPS 7.24 3.62 5.36 5.78 6.68 8.65 7.63 -0.87%
  YoY % 100.00% -32.46% -7.27% -13.47% -22.77% 13.37% -
  Horiz. % 94.89% 47.44% 70.25% 75.75% 87.55% 113.37% 100.00%
EY 13.81 27.65 18.65 17.30 14.98 11.56 13.10 0.88%
  YoY % -50.05% 48.26% 7.80% 15.49% 29.58% -11.76% -
  Horiz. % 105.42% 211.07% 142.37% 132.06% 114.35% 88.24% 100.00%
DY 3.02 0.00 4.88 16.80 8.61 10.59 7.32 -13.71%
  YoY % 0.00% 0.00% -70.95% 95.12% -18.70% 44.67% -
  Horiz. % 41.26% 0.00% 66.67% 229.51% 117.62% 144.67% 100.00%
P/NAPS 0.54 0.50 0.78 0.81 0.84 0.63 1.07 -10.76%
  YoY % 8.00% -35.90% -3.70% -3.57% 33.33% -41.12% -
  Horiz. % 50.47% 46.73% 72.90% 75.70% 78.50% 58.88% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 24/02/09 26/02/08 26/02/07 03/03/06 09/03/05 26/02/04 -
Price 2.0400 1.8500 2.3200 2.4300 2.1600 1.8100 2.3400 -
P/RPS 0.45 0.37 0.52 0.51 0.54 0.53 0.71 -7.31%
  YoY % 21.62% -28.85% 1.96% -5.56% 1.89% -25.35% -
  Horiz. % 63.38% 52.11% 73.24% 71.83% 76.06% 74.65% 100.00%
P/EPS 7.42 3.82 5.06 6.24 6.90 9.21 7.26 0.36%
  YoY % 94.24% -24.51% -18.91% -9.57% -25.08% 26.86% -
  Horiz. % 102.20% 52.62% 69.70% 85.95% 95.04% 126.86% 100.00%
EY 13.47 26.16 19.78 16.02 14.49 10.86 13.77 -0.37%
  YoY % -48.51% 32.25% 23.47% 10.56% 33.43% -21.13% -
  Horiz. % 97.82% 189.98% 143.65% 116.34% 105.23% 78.87% 100.00%
DY 2.94 0.00 5.17 15.56 8.33 9.94 7.69 -14.79%
  YoY % 0.00% 0.00% -66.77% 86.79% -16.20% 29.26% -
  Horiz. % 38.23% 0.00% 67.23% 202.34% 108.32% 129.26% 100.00%
P/NAPS 0.55 0.53 0.73 0.88 0.86 0.67 1.02 -9.77%
  YoY % 3.77% -27.40% -17.05% 2.33% 28.36% -34.31% -
  Horiz. % 53.92% 51.96% 71.57% 86.27% 84.31% 65.69% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers