Highlights

[MBMR] YoY Cumulative Quarter Result on 2010-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 17-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     25.77%    YoY -     113.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,959,689 2,267,658 1,705,573 1,528,494 1,101,638 1,203,044 1,080,910 10.41%
  YoY % -13.58% 32.96% 11.59% 38.75% -8.43% 11.30% -
  Horiz. % 181.30% 209.79% 157.79% 141.41% 101.92% 111.30% 100.00%
PBT 155,323 197,318 150,591 172,402 85,254 149,894 140,475 1.69%
  YoY % -21.28% 31.03% -12.65% 102.22% -43.12% 6.71% -
  Horiz. % 110.57% 140.46% 107.20% 122.73% 60.69% 106.71% 100.00%
Tax -954 -21,898 -12,520 -9,907 -8,543 -11,951 -13,648 -35.79%
  YoY % 95.64% -74.90% -26.38% -15.97% 28.52% 12.43% -
  Horiz. % 6.99% 160.45% 91.74% 72.59% 62.60% 87.57% 100.00%
NP 154,369 175,420 138,071 162,495 76,711 137,943 126,827 3.33%
  YoY % -12.00% 27.05% -15.03% 111.83% -44.39% 8.76% -
  Horiz. % 121.72% 138.31% 108.87% 128.12% 60.48% 108.76% 100.00%
NP to SH 138,480 136,442 121,237 142,136 66,532 117,144 110,523 3.83%
  YoY % 1.49% 12.54% -14.70% 113.64% -43.20% 5.99% -
  Horiz. % 125.30% 123.45% 109.69% 128.60% 60.20% 105.99% 100.00%
Tax Rate 0.61 % 11.10 % 8.31 % 5.75 % 10.02 % 7.97 % 9.72 % -36.93%
  YoY % -94.50% 33.57% 44.52% -42.61% 25.72% -18.00% -
  Horiz. % 6.28% 114.20% 85.49% 59.16% 103.09% 82.00% 100.00%
Total Cost 1,805,320 2,092,238 1,567,502 1,365,999 1,024,927 1,065,101 954,083 11.20%
  YoY % -13.71% 33.48% 14.75% 33.28% -3.77% 11.64% -
  Horiz. % 189.22% 219.29% 164.29% 143.17% 107.43% 111.64% 100.00%
Net Worth 1,437,721 1,123,115 944,769 1,018,004 893,393 849,647 761,187 11.17%
  YoY % 28.01% 18.88% -7.19% 13.95% 5.15% 11.62% -
  Horiz. % 188.88% 147.55% 124.12% 133.74% 117.37% 111.62% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 23,441 29,469 14,572 24,238 14,526 - 28,905 -3.43%
  YoY % -20.46% 102.23% -39.88% 66.85% 0.00% 0.00% -
  Horiz. % 81.09% 101.95% 50.41% 83.85% 50.26% 0.00% 100.00%
Div Payout % 16.93 % 21.60 % 12.02 % 17.05 % 21.83 % - % 26.15 % -6.98%
  YoY % -21.62% 79.70% -29.50% -21.90% 0.00% 0.00% -
  Horiz. % 64.74% 82.60% 45.97% 65.20% 83.48% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,437,721 1,123,115 944,769 1,018,004 893,393 849,647 761,187 11.17%
  YoY % 28.01% 18.88% -7.19% 13.95% 5.15% 11.62% -
  Horiz. % 188.88% 147.55% 124.12% 133.74% 117.37% 111.62% 100.00%
NOSH 390,685 327,438 242,871 242,382 242,111 242,064 240,881 8.39%
  YoY % 19.32% 34.82% 0.20% 0.11% 0.02% 0.49% -
  Horiz. % 162.19% 135.93% 100.83% 100.62% 100.51% 100.49% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.88 % 7.74 % 8.10 % 10.63 % 6.96 % 11.47 % 11.73 % -6.41%
  YoY % 1.81% -4.44% -23.80% 52.73% -39.32% -2.22% -
  Horiz. % 67.18% 65.98% 69.05% 90.62% 59.34% 97.78% 100.00%
ROE 9.63 % 12.15 % 12.83 % 13.96 % 7.45 % 13.79 % 14.52 % -6.61%
  YoY % -20.74% -5.30% -8.09% 87.38% -45.98% -5.03% -
  Horiz. % 66.32% 83.68% 88.36% 96.14% 51.31% 94.97% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 501.60 692.54 702.25 630.61 455.01 496.99 448.73 1.87%
  YoY % -27.57% -1.38% 11.36% 38.59% -8.45% 10.75% -
  Horiz. % 111.78% 154.33% 156.50% 140.53% 101.40% 110.75% 100.00%
EPS 35.45 38.34 42.60 58.64 27.49 48.39 45.88 -4.20%
  YoY % -7.54% -10.00% -27.35% 113.31% -43.19% 5.47% -
  Horiz. % 77.27% 83.57% 92.85% 127.81% 59.92% 105.47% 100.00%
DPS 6.00 9.00 6.00 10.00 6.00 0.00 12.00 -10.90%
  YoY % -33.33% 50.00% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 50.00% 83.33% 50.00% 0.00% 100.00%
NAPS 3.6800 3.4300 3.8900 4.2000 3.6900 3.5100 3.1600 2.57%
  YoY % 7.29% -11.83% -7.38% 13.82% 5.13% 11.08% -
  Horiz. % 116.46% 108.54% 123.10% 132.91% 116.77% 111.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 501.34 580.13 436.33 391.03 281.83 307.77 276.53 10.41%
  YoY % -13.58% 32.96% 11.58% 38.75% -8.43% 11.30% -
  Horiz. % 181.30% 209.79% 157.79% 141.41% 101.92% 111.30% 100.00%
EPS 35.43 34.91 31.02 36.36 17.02 29.97 28.27 3.83%
  YoY % 1.49% 12.54% -14.69% 113.63% -43.21% 6.01% -
  Horiz. % 125.33% 123.49% 109.73% 128.62% 60.21% 106.01% 100.00%
DPS 6.00 7.54 3.73 6.20 3.72 0.00 7.39 -3.41%
  YoY % -20.42% 102.14% -39.84% 66.67% 0.00% 0.00% -
  Horiz. % 81.19% 102.03% 50.47% 83.90% 50.34% 0.00% 100.00%
NAPS 3.6781 2.8732 2.4170 2.6043 2.2855 2.1736 1.9473 11.17%
  YoY % 28.01% 18.87% -7.19% 13.95% 5.15% 11.62% -
  Horiz. % 188.88% 147.55% 124.12% 133.74% 117.37% 111.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.2100 3.2100 2.4500 2.5700 1.9900 1.7500 2.4600 -
P/RPS 0.64 0.46 0.35 0.41 0.44 0.35 0.55 2.56%
  YoY % 39.13% 31.43% -14.63% -6.82% 25.71% -36.36% -
  Horiz. % 116.36% 83.64% 63.64% 74.55% 80.00% 63.64% 100.00%
P/EPS 9.06 7.70 4.91 4.38 7.24 3.62 5.36 9.13%
  YoY % 17.66% 56.82% 12.10% -39.50% 100.00% -32.46% -
  Horiz. % 169.03% 143.66% 91.60% 81.72% 135.07% 67.54% 100.00%
EY 11.04 12.98 20.37 22.82 13.81 27.65 18.65 -8.36%
  YoY % -14.95% -36.28% -10.74% 65.24% -50.05% 48.26% -
  Horiz. % 59.20% 69.60% 109.22% 122.36% 74.05% 148.26% 100.00%
DY 1.87 2.80 2.45 3.89 3.02 0.00 4.88 -14.76%
  YoY % -33.21% 14.29% -37.02% 28.81% 0.00% 0.00% -
  Horiz. % 38.32% 57.38% 50.20% 79.71% 61.89% 0.00% 100.00%
P/NAPS 0.87 0.94 0.63 0.61 0.54 0.50 0.78 1.83%
  YoY % -7.45% 49.21% 3.28% 12.96% 8.00% -35.90% -
  Horiz. % 111.54% 120.51% 80.77% 78.21% 69.23% 64.10% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 -
Price 3.4500 3.3100 3.5500 2.4800 2.0400 1.8500 2.3200 -
P/RPS 0.69 0.48 0.51 0.39 0.45 0.37 0.52 4.82%
  YoY % 43.75% -5.88% 30.77% -13.33% 21.62% -28.85% -
  Horiz. % 132.69% 92.31% 98.08% 75.00% 86.54% 71.15% 100.00%
P/EPS 9.73 7.94 7.11 4.23 7.42 3.82 5.06 11.50%
  YoY % 22.54% 11.67% 68.09% -42.99% 94.24% -24.51% -
  Horiz. % 192.29% 156.92% 140.51% 83.60% 146.64% 75.49% 100.00%
EY 10.27 12.59 14.06 23.65 13.47 26.16 19.78 -10.34%
  YoY % -18.43% -10.46% -40.55% 75.58% -48.51% 32.25% -
  Horiz. % 51.92% 63.65% 71.08% 119.57% 68.10% 132.25% 100.00%
DY 1.74 2.72 1.69 4.03 2.94 0.00 5.17 -16.58%
  YoY % -36.03% 60.95% -58.06% 37.07% 0.00% 0.00% -
  Horiz. % 33.66% 52.61% 32.69% 77.95% 56.87% 0.00% 100.00%
P/NAPS 0.94 0.97 0.91 0.59 0.55 0.53 0.73 4.30%
  YoY % -3.09% 6.59% 54.24% 7.27% 3.77% -27.40% -
  Horiz. % 128.77% 132.88% 124.66% 80.82% 75.34% 72.60% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers