Highlights

[MBMR] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     28.79%    YoY -     12.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,816,663 1,774,144 1,959,689 2,267,658 1,705,573 1,528,494 1,101,638 8.69%
  YoY % 2.40% -9.47% -13.58% 32.96% 11.59% 38.75% -
  Horiz. % 164.91% 161.05% 177.89% 205.84% 154.82% 138.75% 100.00%
PBT 122,987 132,183 155,323 197,318 150,591 172,402 85,254 6.29%
  YoY % -6.96% -14.90% -21.28% 31.03% -12.65% 102.22% -
  Horiz. % 144.26% 155.05% 182.19% 231.45% 176.64% 202.22% 100.00%
Tax -19,653 -8,558 -954 -21,898 -12,520 -9,907 -8,543 14.89%
  YoY % -129.64% -797.06% 95.64% -74.90% -26.38% -15.97% -
  Horiz. % 230.05% 100.18% 11.17% 256.33% 146.55% 115.97% 100.00%
NP 103,334 123,625 154,369 175,420 138,071 162,495 76,711 5.09%
  YoY % -16.41% -19.92% -12.00% 27.05% -15.03% 111.83% -
  Horiz. % 134.71% 161.16% 201.23% 228.68% 179.99% 211.83% 100.00%
NP to SH 80,398 112,222 138,480 136,442 121,237 142,136 66,532 3.20%
  YoY % -28.36% -18.96% 1.49% 12.54% -14.70% 113.64% -
  Horiz. % 120.84% 168.67% 208.14% 205.08% 182.22% 213.64% 100.00%
Tax Rate 15.98 % 6.47 % 0.61 % 11.10 % 8.31 % 5.75 % 10.02 % 8.09%
  YoY % 146.99% 960.66% -94.50% 33.57% 44.52% -42.61% -
  Horiz. % 159.48% 64.57% 6.09% 110.78% 82.93% 57.39% 100.00%
Total Cost 1,713,329 1,650,519 1,805,320 2,092,238 1,567,502 1,365,999 1,024,927 8.94%
  YoY % 3.81% -8.57% -13.71% 33.48% 14.75% 33.28% -
  Horiz. % 167.17% 161.04% 176.14% 204.14% 152.94% 133.28% 100.00%
Net Worth 1,597,802 1,523,695 1,437,721 1,123,115 944,769 1,018,004 893,393 10.17%
  YoY % 4.86% 5.98% 28.01% 18.88% -7.19% 13.95% -
  Horiz. % 178.85% 170.55% 160.93% 125.71% 105.75% 113.95% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 27,346 31,255 23,441 29,469 14,572 24,238 14,526 11.11%
  YoY % -12.51% 33.34% -20.46% 102.23% -39.88% 66.85% -
  Horiz. % 188.25% 215.16% 161.37% 202.86% 100.31% 166.85% 100.00%
Div Payout % 34.01 % 27.85 % 16.93 % 21.60 % 12.02 % 17.05 % 21.83 % 7.67%
  YoY % 22.12% 64.50% -21.62% 79.70% -29.50% -21.90% -
  Horiz. % 155.79% 127.58% 77.55% 98.95% 55.06% 78.10% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,597,802 1,523,695 1,437,721 1,123,115 944,769 1,018,004 893,393 10.17%
  YoY % 4.86% 5.98% 28.01% 18.88% -7.19% 13.95% -
  Horiz. % 178.85% 170.55% 160.93% 125.71% 105.75% 113.95% 100.00%
NOSH 390,660 390,691 390,685 327,438 242,871 242,382 242,111 8.30%
  YoY % -0.01% 0.00% 19.32% 34.82% 0.20% 0.11% -
  Horiz. % 161.36% 161.37% 161.37% 135.24% 100.31% 100.11% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.69 % 6.97 % 7.88 % 7.74 % 8.10 % 10.63 % 6.96 % -3.30%
  YoY % -18.36% -11.55% 1.81% -4.44% -23.80% 52.73% -
  Horiz. % 81.75% 100.14% 113.22% 111.21% 116.38% 152.73% 100.00%
ROE 5.03 % 7.37 % 9.63 % 12.15 % 12.83 % 13.96 % 7.45 % -6.33%
  YoY % -31.75% -23.47% -20.74% -5.30% -8.09% 87.38% -
  Horiz. % 67.52% 98.93% 129.26% 163.09% 172.21% 187.38% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 465.02 454.10 501.60 692.54 702.25 630.61 455.01 0.36%
  YoY % 2.40% -9.47% -27.57% -1.38% 11.36% 38.59% -
  Horiz. % 102.20% 99.80% 110.24% 152.20% 154.34% 138.59% 100.00%
EPS 20.58 28.72 35.45 38.34 42.60 58.64 27.49 -4.71%
  YoY % -28.34% -18.98% -7.54% -10.00% -27.35% 113.31% -
  Horiz. % 74.86% 104.47% 128.96% 139.47% 154.97% 213.31% 100.00%
DPS 7.00 8.00 6.00 9.00 6.00 10.00 6.00 2.60%
  YoY % -12.50% 33.33% -33.33% 50.00% -40.00% 66.67% -
  Horiz. % 116.67% 133.33% 100.00% 150.00% 100.00% 166.67% 100.00%
NAPS 4.0900 3.9000 3.6800 3.4300 3.8900 4.2000 3.6900 1.73%
  YoY % 4.87% 5.98% 7.29% -11.83% -7.38% 13.82% -
  Horiz. % 110.84% 105.69% 99.73% 92.95% 105.42% 113.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 464.75 453.88 501.34 580.13 436.33 391.03 281.83 8.69%
  YoY % 2.39% -9.47% -13.58% 32.96% 11.58% 38.75% -
  Horiz. % 164.90% 161.05% 177.89% 205.84% 154.82% 138.75% 100.00%
EPS 20.57 28.71 35.43 34.91 31.02 36.36 17.02 3.21%
  YoY % -28.35% -18.97% 1.49% 12.54% -14.69% 113.63% -
  Horiz. % 120.86% 168.68% 208.17% 205.11% 182.26% 213.63% 100.00%
DPS 7.00 8.00 6.00 7.54 3.73 6.20 3.72 11.11%
  YoY % -12.50% 33.33% -20.42% 102.14% -39.84% 66.67% -
  Horiz. % 188.17% 215.05% 161.29% 202.69% 100.27% 166.67% 100.00%
NAPS 4.0876 3.8980 3.6781 2.8732 2.4170 2.6043 2.2855 10.17%
  YoY % 4.86% 5.98% 28.01% 18.87% -7.19% 13.95% -
  Horiz. % 178.85% 170.55% 160.93% 125.71% 105.75% 113.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.4000 2.9000 3.2100 3.2100 2.4500 2.5700 1.9900 -
P/RPS 0.52 0.64 0.64 0.46 0.35 0.41 0.44 2.82%
  YoY % -18.75% 0.00% 39.13% 31.43% -14.63% -6.82% -
  Horiz. % 118.18% 145.45% 145.45% 104.55% 79.55% 93.18% 100.00%
P/EPS 11.66 10.10 9.06 7.70 4.91 4.38 7.24 8.26%
  YoY % 15.45% 11.48% 17.66% 56.82% 12.10% -39.50% -
  Horiz. % 161.05% 139.50% 125.14% 106.35% 67.82% 60.50% 100.00%
EY 8.58 9.90 11.04 12.98 20.37 22.82 13.81 -7.62%
  YoY % -13.33% -10.33% -14.95% -36.28% -10.74% 65.24% -
  Horiz. % 62.13% 71.69% 79.94% 93.99% 147.50% 165.24% 100.00%
DY 2.92 2.76 1.87 2.80 2.45 3.89 3.02 -0.56%
  YoY % 5.80% 47.59% -33.21% 14.29% -37.02% 28.81% -
  Horiz. % 96.69% 91.39% 61.92% 92.72% 81.13% 128.81% 100.00%
P/NAPS 0.59 0.74 0.87 0.94 0.63 0.61 0.54 1.49%
  YoY % -20.27% -14.94% -7.45% 49.21% 3.28% 12.96% -
  Horiz. % 109.26% 137.04% 161.11% 174.07% 116.67% 112.96% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 -
Price 2.4300 3.3400 3.4500 3.3100 3.5500 2.4800 2.0400 -
P/RPS 0.52 0.74 0.69 0.48 0.51 0.39 0.45 2.44%
  YoY % -29.73% 7.25% 43.75% -5.88% 30.77% -13.33% -
  Horiz. % 115.56% 164.44% 153.33% 106.67% 113.33% 86.67% 100.00%
P/EPS 11.81 11.63 9.73 7.94 7.11 4.23 7.42 8.05%
  YoY % 1.55% 19.53% 22.54% 11.67% 68.09% -42.99% -
  Horiz. % 159.16% 156.74% 131.13% 107.01% 95.82% 57.01% 100.00%
EY 8.47 8.60 10.27 12.59 14.06 23.65 13.47 -7.44%
  YoY % -1.51% -16.26% -18.43% -10.46% -40.55% 75.58% -
  Horiz. % 62.88% 63.85% 76.24% 93.47% 104.38% 175.58% 100.00%
DY 2.88 2.40 1.74 2.72 1.69 4.03 2.94 -0.34%
  YoY % 20.00% 37.93% -36.03% 60.95% -58.06% 37.07% -
  Horiz. % 97.96% 81.63% 59.18% 92.52% 57.48% 137.07% 100.00%
P/NAPS 0.59 0.86 0.94 0.97 0.91 0.59 0.55 1.18%
  YoY % -31.40% -8.51% -3.09% 6.59% 54.24% 7.27% -
  Horiz. % 107.27% 156.36% 170.91% 176.36% 165.45% 107.27% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers