Highlights

[MBMR] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     45.27%    YoY -     -43.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,267,658 1,705,573 1,528,494 1,101,638 1,203,044 1,080,910 1,132,012 12.26%
  YoY % 32.96% 11.59% 38.75% -8.43% 11.30% -4.51% -
  Horiz. % 200.32% 150.67% 135.02% 97.32% 106.27% 95.49% 100.00%
PBT 197,318 150,591 172,402 85,254 149,894 140,475 121,899 8.35%
  YoY % 31.03% -12.65% 102.22% -43.12% 6.71% 15.24% -
  Horiz. % 161.87% 123.54% 141.43% 69.94% 122.97% 115.24% 100.00%
Tax -21,898 -12,520 -9,907 -8,543 -11,951 -13,648 -10,678 12.70%
  YoY % -74.90% -26.38% -15.97% 28.52% 12.43% -27.81% -
  Horiz. % 205.08% 117.25% 92.78% 80.01% 111.92% 127.81% 100.00%
NP 175,420 138,071 162,495 76,711 137,943 126,827 111,221 7.88%
  YoY % 27.05% -15.03% 111.83% -44.39% 8.76% 14.03% -
  Horiz. % 157.72% 124.14% 146.10% 68.97% 124.03% 114.03% 100.00%
NP to SH 136,442 121,237 142,136 66,532 117,144 110,523 92,092 6.76%
  YoY % 12.54% -14.70% 113.64% -43.20% 5.99% 20.01% -
  Horiz. % 148.16% 131.65% 154.34% 72.25% 127.20% 120.01% 100.00%
Tax Rate 11.10 % 8.31 % 5.75 % 10.02 % 7.97 % 9.72 % 8.76 % 4.02%
  YoY % 33.57% 44.52% -42.61% 25.72% -18.00% 10.96% -
  Horiz. % 126.71% 94.86% 65.64% 114.38% 90.98% 110.96% 100.00%
Total Cost 2,092,238 1,567,502 1,365,999 1,024,927 1,065,101 954,083 1,020,791 12.69%
  YoY % 33.48% 14.75% 33.28% -3.77% 11.64% -6.53% -
  Horiz. % 204.96% 153.56% 133.82% 100.41% 104.34% 93.47% 100.00%
Net Worth 1,123,115 944,769 1,018,004 893,393 849,647 761,187 655,389 9.38%
  YoY % 18.88% -7.19% 13.95% 5.15% 11.62% 16.14% -
  Horiz. % 171.37% 144.15% 155.33% 136.31% 129.64% 116.14% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 29,469 14,572 24,238 14,526 - 28,905 89,459 -16.88%
  YoY % 102.23% -39.88% 66.85% 0.00% 0.00% -67.69% -
  Horiz. % 32.94% 16.29% 27.09% 16.24% 0.00% 32.31% 100.00%
Div Payout % 21.60 % 12.02 % 17.05 % 21.83 % - % 26.15 % 97.14 % -22.15%
  YoY % 79.70% -29.50% -21.90% 0.00% 0.00% -73.08% -
  Horiz. % 22.24% 12.37% 17.55% 22.47% 0.00% 26.92% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,123,115 944,769 1,018,004 893,393 849,647 761,187 655,389 9.38%
  YoY % 18.88% -7.19% 13.95% 5.15% 11.62% 16.14% -
  Horiz. % 171.37% 144.15% 155.33% 136.31% 129.64% 116.14% 100.00%
NOSH 327,438 242,871 242,382 242,111 242,064 240,881 236,602 5.56%
  YoY % 34.82% 0.20% 0.11% 0.02% 0.49% 1.81% -
  Horiz. % 138.39% 102.65% 102.44% 102.33% 102.31% 101.81% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.74 % 8.10 % 10.63 % 6.96 % 11.47 % 11.73 % 9.83 % -3.90%
  YoY % -4.44% -23.80% 52.73% -39.32% -2.22% 19.33% -
  Horiz. % 78.74% 82.40% 108.14% 70.80% 116.68% 119.33% 100.00%
ROE 12.15 % 12.83 % 13.96 % 7.45 % 13.79 % 14.52 % 14.05 % -2.39%
  YoY % -5.30% -8.09% 87.38% -45.98% -5.03% 3.35% -
  Horiz. % 86.48% 91.32% 99.36% 53.02% 98.15% 103.35% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 692.54 702.25 630.61 455.01 496.99 448.73 478.44 6.35%
  YoY % -1.38% 11.36% 38.59% -8.45% 10.75% -6.21% -
  Horiz. % 144.75% 146.78% 131.81% 95.10% 103.88% 93.79% 100.00%
EPS 38.34 42.60 58.64 27.49 48.39 45.88 38.92 -0.25%
  YoY % -10.00% -27.35% 113.31% -43.19% 5.47% 17.88% -
  Horiz. % 98.51% 109.46% 150.67% 70.63% 124.33% 117.88% 100.00%
DPS 9.00 6.00 10.00 6.00 0.00 12.00 37.81 -21.26%
  YoY % 50.00% -40.00% 66.67% 0.00% 0.00% -68.26% -
  Horiz. % 23.80% 15.87% 26.45% 15.87% 0.00% 31.74% 100.00%
NAPS 3.4300 3.8900 4.2000 3.6900 3.5100 3.1600 2.7700 3.62%
  YoY % -11.83% -7.38% 13.82% 5.13% 11.08% 14.08% -
  Horiz. % 123.83% 140.43% 151.62% 133.21% 126.71% 114.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 580.13 436.33 391.03 281.83 307.77 276.53 289.60 12.26%
  YoY % 32.96% 11.58% 38.75% -8.43% 11.30% -4.51% -
  Horiz. % 200.32% 150.67% 135.02% 97.32% 106.27% 95.49% 100.00%
EPS 34.91 31.02 36.36 17.02 29.97 28.27 23.56 6.77%
  YoY % 12.54% -14.69% 113.63% -43.21% 6.01% 19.99% -
  Horiz. % 148.17% 131.66% 154.33% 72.24% 127.21% 119.99% 100.00%
DPS 7.54 3.73 6.20 3.72 0.00 7.39 22.89 -16.88%
  YoY % 102.14% -39.84% 66.67% 0.00% 0.00% -67.72% -
  Horiz. % 32.94% 16.30% 27.09% 16.25% 0.00% 32.28% 100.00%
NAPS 2.8732 2.4170 2.6043 2.2855 2.1736 1.9473 1.6767 9.38%
  YoY % 18.87% -7.19% 13.95% 5.15% 11.62% 16.14% -
  Horiz. % 171.36% 144.15% 155.32% 136.31% 129.64% 116.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.2100 2.4500 2.5700 1.9900 1.7500 2.4600 2.2500 -
P/RPS 0.46 0.35 0.41 0.44 0.35 0.55 0.47 -0.36%
  YoY % 31.43% -14.63% -6.82% 25.71% -36.36% 17.02% -
  Horiz. % 97.87% 74.47% 87.23% 93.62% 74.47% 117.02% 100.00%
P/EPS 7.70 4.91 4.38 7.24 3.62 5.36 5.78 4.89%
  YoY % 56.82% 12.10% -39.50% 100.00% -32.46% -7.27% -
  Horiz. % 133.22% 84.95% 75.78% 125.26% 62.63% 92.73% 100.00%
EY 12.98 20.37 22.82 13.81 27.65 18.65 17.30 -4.67%
  YoY % -36.28% -10.74% 65.24% -50.05% 48.26% 7.80% -
  Horiz. % 75.03% 117.75% 131.91% 79.83% 159.83% 107.80% 100.00%
DY 2.80 2.45 3.89 3.02 0.00 4.88 16.80 -25.80%
  YoY % 14.29% -37.02% 28.81% 0.00% 0.00% -70.95% -
  Horiz. % 16.67% 14.58% 23.15% 17.98% 0.00% 29.05% 100.00%
P/NAPS 0.94 0.63 0.61 0.54 0.50 0.78 0.81 2.51%
  YoY % 49.21% 3.28% 12.96% 8.00% -35.90% -3.70% -
  Horiz. % 116.05% 77.78% 75.31% 66.67% 61.73% 96.30% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 26/02/07 -
Price 3.3100 3.5500 2.4800 2.0400 1.8500 2.3200 2.4300 -
P/RPS 0.48 0.51 0.39 0.45 0.37 0.52 0.51 -1.00%
  YoY % -5.88% 30.77% -13.33% 21.62% -28.85% 1.96% -
  Horiz. % 94.12% 100.00% 76.47% 88.24% 72.55% 101.96% 100.00%
P/EPS 7.94 7.11 4.23 7.42 3.82 5.06 6.24 4.09%
  YoY % 11.67% 68.09% -42.99% 94.24% -24.51% -18.91% -
  Horiz. % 127.24% 113.94% 67.79% 118.91% 61.22% 81.09% 100.00%
EY 12.59 14.06 23.65 13.47 26.16 19.78 16.02 -3.93%
  YoY % -10.46% -40.55% 75.58% -48.51% 32.25% 23.47% -
  Horiz. % 78.59% 87.77% 147.63% 84.08% 163.30% 123.47% 100.00%
DY 2.72 1.69 4.03 2.94 0.00 5.17 15.56 -25.20%
  YoY % 60.95% -58.06% 37.07% 0.00% 0.00% -66.77% -
  Horiz. % 17.48% 10.86% 25.90% 18.89% 0.00% 33.23% 100.00%
P/NAPS 0.97 0.91 0.59 0.55 0.53 0.73 0.88 1.63%
  YoY % 6.59% 54.24% 7.27% 3.77% -27.40% -17.05% -
  Horiz. % 110.23% 103.41% 67.05% 62.50% 60.23% 82.95% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers