Highlights

[MBMR] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     27.85%    YoY -     -14.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,774,144 1,959,689 2,267,658 1,705,573 1,528,494 1,101,638 1,203,044 6.69%
  YoY % -9.47% -13.58% 32.96% 11.59% 38.75% -8.43% -
  Horiz. % 147.47% 162.89% 188.49% 141.77% 127.05% 91.57% 100.00%
PBT 132,183 155,323 197,318 150,591 172,402 85,254 149,894 -2.07%
  YoY % -14.90% -21.28% 31.03% -12.65% 102.22% -43.12% -
  Horiz. % 88.18% 103.62% 131.64% 100.46% 115.02% 56.88% 100.00%
Tax -8,558 -954 -21,898 -12,520 -9,907 -8,543 -11,951 -5.41%
  YoY % -797.06% 95.64% -74.90% -26.38% -15.97% 28.52% -
  Horiz. % 71.61% 7.98% 183.23% 104.76% 82.90% 71.48% 100.00%
NP 123,625 154,369 175,420 138,071 162,495 76,711 137,943 -1.81%
  YoY % -19.92% -12.00% 27.05% -15.03% 111.83% -44.39% -
  Horiz. % 89.62% 111.91% 127.17% 100.09% 117.80% 55.61% 100.00%
NP to SH 112,222 138,480 136,442 121,237 142,136 66,532 117,144 -0.71%
  YoY % -18.96% 1.49% 12.54% -14.70% 113.64% -43.20% -
  Horiz. % 95.80% 118.21% 116.47% 103.49% 121.33% 56.80% 100.00%
Tax Rate 6.47 % 0.61 % 11.10 % 8.31 % 5.75 % 10.02 % 7.97 % -3.41%
  YoY % 960.66% -94.50% 33.57% 44.52% -42.61% 25.72% -
  Horiz. % 81.18% 7.65% 139.27% 104.27% 72.15% 125.72% 100.00%
Total Cost 1,650,519 1,805,320 2,092,238 1,567,502 1,365,999 1,024,927 1,065,101 7.57%
  YoY % -8.57% -13.71% 33.48% 14.75% 33.28% -3.77% -
  Horiz. % 154.96% 169.50% 196.44% 147.17% 128.25% 96.23% 100.00%
Net Worth 1,523,695 1,437,721 1,123,115 944,769 1,018,004 893,393 849,647 10.22%
  YoY % 5.98% 28.01% 18.88% -7.19% 13.95% 5.15% -
  Horiz. % 179.33% 169.21% 132.19% 111.20% 119.81% 105.15% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 31,255 23,441 29,469 14,572 24,238 14,526 - -
  YoY % 33.34% -20.46% 102.23% -39.88% 66.85% 0.00% -
  Horiz. % 215.16% 161.37% 202.86% 100.31% 166.85% 100.00% -
Div Payout % 27.85 % 16.93 % 21.60 % 12.02 % 17.05 % 21.83 % - % -
  YoY % 64.50% -21.62% 79.70% -29.50% -21.90% 0.00% -
  Horiz. % 127.58% 77.55% 98.95% 55.06% 78.10% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,523,695 1,437,721 1,123,115 944,769 1,018,004 893,393 849,647 10.22%
  YoY % 5.98% 28.01% 18.88% -7.19% 13.95% 5.15% -
  Horiz. % 179.33% 169.21% 132.19% 111.20% 119.81% 105.15% 100.00%
NOSH 390,691 390,685 327,438 242,871 242,382 242,111 242,064 8.30%
  YoY % 0.00% 19.32% 34.82% 0.20% 0.11% 0.02% -
  Horiz. % 161.40% 161.40% 135.27% 100.33% 100.13% 100.02% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.97 % 7.88 % 7.74 % 8.10 % 10.63 % 6.96 % 11.47 % -7.96%
  YoY % -11.55% 1.81% -4.44% -23.80% 52.73% -39.32% -
  Horiz. % 60.77% 68.70% 67.48% 70.62% 92.68% 60.68% 100.00%
ROE 7.37 % 9.63 % 12.15 % 12.83 % 13.96 % 7.45 % 13.79 % -9.91%
  YoY % -23.47% -20.74% -5.30% -8.09% 87.38% -45.98% -
  Horiz. % 53.44% 69.83% 88.11% 93.04% 101.23% 54.02% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 454.10 501.60 692.54 702.25 630.61 455.01 496.99 -1.49%
  YoY % -9.47% -27.57% -1.38% 11.36% 38.59% -8.45% -
  Horiz. % 91.37% 100.93% 139.35% 141.30% 126.89% 91.55% 100.00%
EPS 28.72 35.45 38.34 42.60 58.64 27.49 48.39 -8.32%
  YoY % -18.98% -7.54% -10.00% -27.35% 113.31% -43.19% -
  Horiz. % 59.35% 73.26% 79.23% 88.03% 121.18% 56.81% 100.00%
DPS 8.00 6.00 9.00 6.00 10.00 6.00 0.00 -
  YoY % 33.33% -33.33% 50.00% -40.00% 66.67% 0.00% -
  Horiz. % 133.33% 100.00% 150.00% 100.00% 166.67% 100.00% -
NAPS 3.9000 3.6800 3.4300 3.8900 4.2000 3.6900 3.5100 1.77%
  YoY % 5.98% 7.29% -11.83% -7.38% 13.82% 5.13% -
  Horiz. % 111.11% 104.84% 97.72% 110.83% 119.66% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,984
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 453.76 501.22 579.99 436.23 390.93 281.76 307.70 6.69%
  YoY % -9.47% -13.58% 32.96% 11.59% 38.75% -8.43% -
  Horiz. % 147.47% 162.89% 188.49% 141.77% 127.05% 91.57% 100.00%
EPS 28.70 35.42 34.90 31.01 36.35 17.02 29.96 -0.71%
  YoY % -18.97% 1.49% 12.54% -14.69% 113.57% -43.19% -
  Horiz. % 95.79% 118.22% 116.49% 103.50% 121.33% 56.81% 100.00%
DPS 7.99 6.00 7.54 3.73 6.20 3.72 0.00 -
  YoY % 33.17% -20.42% 102.14% -39.84% 66.67% 0.00% -
  Horiz. % 214.78% 161.29% 202.69% 100.27% 166.67% 100.00% -
NAPS 3.8971 3.6772 2.8725 2.4164 2.6037 2.2850 2.1731 10.22%
  YoY % 5.98% 28.01% 18.88% -7.19% 13.95% 5.15% -
  Horiz. % 179.33% 169.21% 132.18% 111.20% 119.82% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.9000 3.2100 3.2100 2.4500 2.5700 1.9900 1.7500 -
P/RPS 0.64 0.64 0.46 0.35 0.41 0.44 0.35 10.58%
  YoY % 0.00% 39.13% 31.43% -14.63% -6.82% 25.71% -
  Horiz. % 182.86% 182.86% 131.43% 100.00% 117.14% 125.71% 100.00%
P/EPS 10.10 9.06 7.70 4.91 4.38 7.24 3.62 18.64%
  YoY % 11.48% 17.66% 56.82% 12.10% -39.50% 100.00% -
  Horiz. % 279.01% 250.28% 212.71% 135.64% 120.99% 200.00% 100.00%
EY 9.90 11.04 12.98 20.37 22.82 13.81 27.65 -15.73%
  YoY % -10.33% -14.95% -36.28% -10.74% 65.24% -50.05% -
  Horiz. % 35.80% 39.93% 46.94% 73.67% 82.53% 49.95% 100.00%
DY 2.76 1.87 2.80 2.45 3.89 3.02 0.00 -
  YoY % 47.59% -33.21% 14.29% -37.02% 28.81% 0.00% -
  Horiz. % 91.39% 61.92% 92.72% 81.13% 128.81% 100.00% -
P/NAPS 0.74 0.87 0.94 0.63 0.61 0.54 0.50 6.75%
  YoY % -14.94% -7.45% 49.21% 3.28% 12.96% 8.00% -
  Horiz. % 148.00% 174.00% 188.00% 126.00% 122.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 -
Price 3.3400 3.4500 3.3100 3.5500 2.4800 2.0400 1.8500 -
P/RPS 0.74 0.69 0.48 0.51 0.39 0.45 0.37 12.24%
  YoY % 7.25% 43.75% -5.88% 30.77% -13.33% 21.62% -
  Horiz. % 200.00% 186.49% 129.73% 137.84% 105.41% 121.62% 100.00%
P/EPS 11.63 9.73 7.94 7.11 4.23 7.42 3.82 20.38%
  YoY % 19.53% 22.54% 11.67% 68.09% -42.99% 94.24% -
  Horiz. % 304.45% 254.71% 207.85% 186.13% 110.73% 194.24% 100.00%
EY 8.60 10.27 12.59 14.06 23.65 13.47 26.16 -16.92%
  YoY % -16.26% -18.43% -10.46% -40.55% 75.58% -48.51% -
  Horiz. % 32.87% 39.26% 48.13% 53.75% 90.41% 51.49% 100.00%
DY 2.40 1.74 2.72 1.69 4.03 2.94 0.00 -
  YoY % 37.93% -36.03% 60.95% -58.06% 37.07% 0.00% -
  Horiz. % 81.63% 59.18% 92.52% 57.48% 137.07% 100.00% -
P/NAPS 0.86 0.94 0.97 0.91 0.59 0.55 0.53 8.40%
  YoY % -8.51% -3.09% 6.59% 54.24% 7.27% 3.77% -
  Horiz. % 162.26% 177.36% 183.02% 171.70% 111.32% 103.77% 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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers