Highlights

[MBMR] YoY Cumulative Quarter Result on 2008-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     16.38%    YoY -     5.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,705,573 1,528,494 1,101,638 1,203,044 1,080,910 1,132,012 944,824 10.34%
  YoY % 11.59% 38.75% -8.43% 11.30% -4.51% 19.81% -
  Horiz. % 180.52% 161.78% 116.60% 127.33% 114.40% 119.81% 100.00%
PBT 150,591 172,402 85,254 149,894 140,475 121,899 96,725 7.65%
  YoY % -12.65% 102.22% -43.12% 6.71% 15.24% 26.03% -
  Horiz. % 155.69% 178.24% 88.14% 154.97% 145.23% 126.03% 100.00%
Tax -12,520 -9,907 -8,543 -11,951 -13,648 -10,678 -13,065 -0.71%
  YoY % -26.38% -15.97% 28.52% 12.43% -27.81% 18.27% -
  Horiz. % 95.83% 75.83% 65.39% 91.47% 104.46% 81.73% 100.00%
NP 138,071 162,495 76,711 137,943 126,827 111,221 83,660 8.70%
  YoY % -15.03% 111.83% -44.39% 8.76% 14.03% 32.94% -
  Horiz. % 165.04% 194.23% 91.69% 164.89% 151.60% 132.94% 100.00%
NP to SH 121,237 142,136 66,532 117,144 110,523 92,092 73,493 8.70%
  YoY % -14.70% 113.64% -43.20% 5.99% 20.01% 25.31% -
  Horiz. % 164.96% 193.40% 90.53% 159.39% 150.39% 125.31% 100.00%
Tax Rate 8.31 % 5.75 % 10.02 % 7.97 % 9.72 % 8.76 % 13.51 % -7.78%
  YoY % 44.52% -42.61% 25.72% -18.00% 10.96% -35.16% -
  Horiz. % 61.51% 42.56% 74.17% 58.99% 71.95% 64.84% 100.00%
Total Cost 1,567,502 1,365,999 1,024,927 1,065,101 954,083 1,020,791 861,164 10.49%
  YoY % 14.75% 33.28% -3.77% 11.64% -6.53% 18.54% -
  Horiz. % 182.02% 158.62% 119.02% 123.68% 110.79% 118.54% 100.00%
Net Worth 944,769 1,018,004 893,393 849,647 761,187 655,389 586,834 8.26%
  YoY % -7.19% 13.95% 5.15% 11.62% 16.14% 11.68% -
  Horiz. % 160.99% 173.47% 152.24% 144.78% 129.71% 111.68% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 14,572 24,238 14,526 - 28,905 89,459 42,252 -16.25%
  YoY % -39.88% 66.85% 0.00% 0.00% -67.69% 111.73% -
  Horiz. % 34.49% 57.37% 34.38% 0.00% 68.41% 211.73% 100.00%
Div Payout % 12.02 % 17.05 % 21.83 % - % 26.15 % 97.14 % 57.49 % -22.95%
  YoY % -29.50% -21.90% 0.00% 0.00% -73.08% 68.97% -
  Horiz. % 20.91% 29.66% 37.97% 0.00% 45.49% 168.97% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 944,769 1,018,004 893,393 849,647 761,187 655,389 586,834 8.26%
  YoY % -7.19% 13.95% 5.15% 11.62% 16.14% 11.68% -
  Horiz. % 160.99% 173.47% 152.24% 144.78% 129.71% 111.68% 100.00%
NOSH 242,871 242,382 242,111 242,064 240,881 236,602 234,733 0.57%
  YoY % 0.20% 0.11% 0.02% 0.49% 1.81% 0.80% -
  Horiz. % 103.47% 103.26% 103.14% 103.12% 102.62% 100.80% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.10 % 10.63 % 6.96 % 11.47 % 11.73 % 9.83 % 8.85 % -1.46%
  YoY % -23.80% 52.73% -39.32% -2.22% 19.33% 11.07% -
  Horiz. % 91.53% 120.11% 78.64% 129.60% 132.54% 111.07% 100.00%
ROE 12.83 % 13.96 % 7.45 % 13.79 % 14.52 % 14.05 % 12.52 % 0.41%
  YoY % -8.09% 87.38% -45.98% -5.03% 3.35% 12.22% -
  Horiz. % 102.48% 111.50% 59.50% 110.14% 115.97% 112.22% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 702.25 630.61 455.01 496.99 448.73 478.44 402.51 9.72%
  YoY % 11.36% 38.59% -8.45% 10.75% -6.21% 18.86% -
  Horiz. % 174.47% 156.67% 113.04% 123.47% 111.48% 118.86% 100.00%
EPS 42.60 58.64 27.49 48.39 45.88 38.92 31.30 5.27%
  YoY % -27.35% 113.31% -43.19% 5.47% 17.88% 24.35% -
  Horiz. % 136.10% 187.35% 87.83% 154.60% 146.58% 124.35% 100.00%
DPS 6.00 10.00 6.00 0.00 12.00 37.81 18.00 -16.72%
  YoY % -40.00% 66.67% 0.00% 0.00% -68.26% 110.06% -
  Horiz. % 33.33% 55.56% 33.33% 0.00% 66.67% 210.06% 100.00%
NAPS 3.8900 4.2000 3.6900 3.5100 3.1600 2.7700 2.5000 7.64%
  YoY % -7.38% 13.82% 5.13% 11.08% 14.08% 10.80% -
  Horiz. % 155.60% 168.00% 147.60% 140.40% 126.40% 110.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 436.33 391.03 281.83 307.77 276.53 289.60 241.71 10.34%
  YoY % 11.58% 38.75% -8.43% 11.30% -4.51% 19.81% -
  Horiz. % 180.52% 161.78% 116.60% 127.33% 114.41% 119.81% 100.00%
EPS 31.02 36.36 17.02 29.97 28.27 23.56 18.80 8.70%
  YoY % -14.69% 113.63% -43.21% 6.01% 19.99% 25.32% -
  Horiz. % 165.00% 193.40% 90.53% 159.41% 150.37% 125.32% 100.00%
DPS 3.73 6.20 3.72 0.00 7.39 22.89 10.81 -16.24%
  YoY % -39.84% 66.67% 0.00% 0.00% -67.72% 111.75% -
  Horiz. % 34.51% 57.35% 34.41% 0.00% 68.36% 211.75% 100.00%
NAPS 2.4170 2.6043 2.2855 2.1736 1.9473 1.6767 1.5013 8.26%
  YoY % -7.19% 13.95% 5.15% 11.62% 16.14% 11.68% -
  Horiz. % 160.99% 173.47% 152.23% 144.78% 129.71% 111.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.4500 2.5700 1.9900 1.7500 2.4600 2.2500 2.0900 -
P/RPS 0.35 0.41 0.44 0.35 0.55 0.47 0.52 -6.38%
  YoY % -14.63% -6.82% 25.71% -36.36% 17.02% -9.62% -
  Horiz. % 67.31% 78.85% 84.62% 67.31% 105.77% 90.38% 100.00%
P/EPS 4.91 4.38 7.24 3.62 5.36 5.78 6.68 -5.00%
  YoY % 12.10% -39.50% 100.00% -32.46% -7.27% -13.47% -
  Horiz. % 73.50% 65.57% 108.38% 54.19% 80.24% 86.53% 100.00%
EY 20.37 22.82 13.81 27.65 18.65 17.30 14.98 5.25%
  YoY % -10.74% 65.24% -50.05% 48.26% 7.80% 15.49% -
  Horiz. % 135.98% 152.34% 92.19% 184.58% 124.50% 115.49% 100.00%
DY 2.45 3.89 3.02 0.00 4.88 16.80 8.61 -18.89%
  YoY % -37.02% 28.81% 0.00% 0.00% -70.95% 95.12% -
  Horiz. % 28.46% 45.18% 35.08% 0.00% 56.68% 195.12% 100.00%
P/NAPS 0.63 0.61 0.54 0.50 0.78 0.81 0.84 -4.68%
  YoY % 3.28% 12.96% 8.00% -35.90% -3.70% -3.57% -
  Horiz. % 75.00% 72.62% 64.29% 59.52% 92.86% 96.43% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 26/02/07 03/03/06 -
Price 3.5500 2.4800 2.0400 1.8500 2.3200 2.4300 2.1600 -
P/RPS 0.51 0.39 0.45 0.37 0.52 0.51 0.54 -0.95%
  YoY % 30.77% -13.33% 21.62% -28.85% 1.96% -5.56% -
  Horiz. % 94.44% 72.22% 83.33% 68.52% 96.30% 94.44% 100.00%
P/EPS 7.11 4.23 7.42 3.82 5.06 6.24 6.90 0.50%
  YoY % 68.09% -42.99% 94.24% -24.51% -18.91% -9.57% -
  Horiz. % 103.04% 61.30% 107.54% 55.36% 73.33% 90.43% 100.00%
EY 14.06 23.65 13.47 26.16 19.78 16.02 14.49 -0.50%
  YoY % -40.55% 75.58% -48.51% 32.25% 23.47% 10.56% -
  Horiz. % 97.03% 163.22% 92.96% 180.54% 136.51% 110.56% 100.00%
DY 1.69 4.03 2.94 0.00 5.17 15.56 8.33 -23.34%
  YoY % -58.06% 37.07% 0.00% 0.00% -66.77% 86.79% -
  Horiz. % 20.29% 48.38% 35.29% 0.00% 62.06% 186.79% 100.00%
P/NAPS 0.91 0.59 0.55 0.53 0.73 0.88 0.86 0.95%
  YoY % 54.24% 7.27% 3.77% -27.40% -17.05% 2.33% -
  Horiz. % 105.81% 68.60% 63.95% 61.63% 84.88% 102.33% 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.
 


 

144  236  444  1379 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.150.00 
Partners & Brokers