Highlights

[MBMR] YoY Quarter Result on 2006-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     27.39%    YoY -     115.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 264,927 307,069 273,791 317,365 238,384 220,015 212,020 3.78%
  YoY % -13.72% 12.15% -13.73% 33.13% 8.35% 3.77% -
  Horiz. % 124.95% 144.83% 129.13% 149.69% 112.43% 103.77% 100.00%
PBT 18,910 36,718 38,163 37,001 18,841 12,954 32,898 -8.81%
  YoY % -48.50% -3.79% 3.14% 96.39% 45.45% -60.62% -
  Horiz. % 57.48% 111.61% 116.00% 112.47% 57.27% 39.38% 100.00%
Tax -2,266 -5,125 -3,142 -4,002 -2,873 -5,818 -12,267 -24.51%
  YoY % 55.79% -63.11% 21.49% -39.30% 50.62% 52.57% -
  Horiz. % 18.47% 41.78% 25.61% 32.62% 23.42% 47.43% 100.00%
NP 16,644 31,593 35,021 32,999 15,968 7,136 20,631 -3.51%
  YoY % -47.32% -9.79% 6.13% 106.66% 123.77% -65.41% -
  Horiz. % 80.67% 153.13% 169.75% 159.95% 77.40% 34.59% 100.00%
NP to SH 13,947 25,687 30,674 27,990 13,011 7,136 20,631 -6.31%
  YoY % -45.70% -16.26% 9.59% 115.13% 82.33% -65.41% -
  Horiz. % 67.60% 124.51% 148.68% 135.67% 63.07% 34.59% 100.00%
Tax Rate 11.98 % 13.96 % 8.23 % 10.82 % 15.25 % 44.91 % 37.29 % -17.23%
  YoY % -14.18% 69.62% -23.94% -29.05% -66.04% 20.43% -
  Horiz. % 32.13% 37.44% 22.07% 29.02% 40.90% 120.43% 100.00%
Total Cost 248,283 275,476 238,770 284,366 222,416 212,879 191,389 4.43%
  YoY % -9.87% 15.37% -16.03% 27.85% 4.48% 11.23% -
  Horiz. % 129.73% 143.94% 124.76% 148.58% 116.21% 111.23% 100.00%
Net Worth 857,159 827,988 703,245 633,757 549,646 535,199 507,661 9.11%
  YoY % 3.52% 17.74% 10.96% 15.30% 2.70% 5.42% -
  Horiz. % 168.84% 163.10% 138.53% 124.84% 108.27% 105.42% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 21,126 20,862 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.26% 100.00%
Div Payout % - % - % - % - % - % 296.05 % 101.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 192.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 292.77% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 857,159 827,988 703,245 633,757 549,646 535,199 507,661 9.11%
  YoY % 3.52% 17.74% 10.96% 15.30% 2.70% 5.42% -
  Horiz. % 168.84% 163.10% 138.53% 124.84% 108.27% 105.42% 100.00%
NOSH 242,135 242,101 240,015 235,597 234,891 234,736 231,808 0.73%
  YoY % 0.01% 0.87% 1.88% 0.30% 0.07% 1.26% -
  Horiz. % 104.45% 104.44% 103.54% 101.63% 101.33% 101.26% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.28 % 10.29 % 12.79 % 10.40 % 6.70 % 3.24 % 9.73 % -7.03%
  YoY % -38.97% -19.55% 22.98% 55.22% 106.79% -66.70% -
  Horiz. % 64.54% 105.76% 131.45% 106.89% 68.86% 33.30% 100.00%
ROE 1.63 % 3.10 % 4.36 % 4.42 % 2.37 % 1.33 % 4.06 % -14.10%
  YoY % -47.42% -28.90% -1.36% 86.50% 78.20% -67.24% -
  Horiz. % 40.15% 76.35% 107.39% 108.87% 58.37% 32.76% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 109.41 126.83 114.07 134.71 101.49 93.73 91.46 3.03%
  YoY % -13.73% 11.19% -15.32% 32.73% 8.28% 2.48% -
  Horiz. % 119.63% 138.67% 124.72% 147.29% 110.97% 102.48% 100.00%
EPS 5.76 10.61 12.78 11.88 5.54 3.04 8.90 -6.99%
  YoY % -45.71% -16.98% 7.58% 114.44% 82.24% -65.84% -
  Horiz. % 64.72% 119.21% 143.60% 133.48% 62.25% 34.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 9.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.5400 3.4200 2.9300 2.6900 2.3400 2.2800 2.1900 8.32%
  YoY % 3.51% 16.72% 8.92% 14.96% 2.63% 4.11% -
  Horiz. % 161.64% 156.16% 133.79% 122.83% 106.85% 104.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 67.78 78.56 70.04 81.19 60.99 56.29 54.24 3.78%
  YoY % -13.72% 12.16% -13.73% 33.12% 8.35% 3.78% -
  Horiz. % 124.96% 144.84% 129.13% 149.69% 112.44% 103.78% 100.00%
EPS 3.57 6.57 7.85 7.16 3.33 1.83 5.28 -6.31%
  YoY % -45.66% -16.31% 9.64% 115.02% 81.97% -65.34% -
  Horiz. % 67.61% 124.43% 148.67% 135.61% 63.07% 34.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.40 5.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.12% 100.00%
NAPS 2.1929 2.1182 1.7991 1.6213 1.4061 1.3692 1.2987 9.11%
  YoY % 3.53% 17.74% 10.97% 15.30% 2.70% 5.43% -
  Horiz. % 168.85% 163.10% 138.53% 124.84% 108.27% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.7700 1.9100 2.5100 2.2900 1.9000 1.8900 2.3400 -
P/RPS 1.62 1.51 2.20 1.70 1.87 2.02 2.56 -7.34%
  YoY % 7.28% -31.36% 29.41% -9.09% -7.43% -21.09% -
  Horiz. % 63.28% 58.98% 85.94% 66.41% 73.05% 78.91% 100.00%
P/EPS 30.73 18.00 19.64 19.28 34.30 62.17 26.29 2.63%
  YoY % 70.72% -8.35% 1.87% -43.79% -44.83% 136.48% -
  Horiz. % 116.89% 68.47% 74.71% 73.34% 130.47% 236.48% 100.00%
EY 3.25 5.55 5.09 5.19 2.92 1.61 3.80 -2.57%
  YoY % -41.44% 9.04% -1.93% 77.74% 81.37% -57.63% -
  Horiz. % 85.53% 146.05% 133.95% 136.58% 76.84% 42.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.76 3.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.64% 100.00%
P/NAPS 0.50 0.56 0.86 0.85 0.81 0.83 1.07 -11.90%
  YoY % -10.71% -34.88% 1.18% 4.94% -2.41% -22.43% -
  Horiz. % 46.73% 52.34% 80.37% 79.44% 75.70% 77.57% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 -
Price 1.8200 1.8500 2.5400 2.1200 2.0000 1.8100 2.5400 -
P/RPS 1.66 1.46 2.23 1.57 1.97 1.93 2.78 -8.23%
  YoY % 13.70% -34.53% 42.04% -20.30% 2.07% -30.58% -
  Horiz. % 59.71% 52.52% 80.22% 56.47% 70.86% 69.42% 100.00%
P/EPS 31.60 17.44 19.87 17.84 36.11 59.54 28.54 1.71%
  YoY % 81.19% -12.23% 11.38% -50.60% -39.35% 108.62% -
  Horiz. % 110.72% 61.11% 69.62% 62.51% 126.52% 208.62% 100.00%
EY 3.16 5.74 5.03 5.60 2.77 1.68 3.50 -1.69%
  YoY % -44.95% 14.12% -10.18% 102.17% 64.88% -52.00% -
  Horiz. % 90.29% 164.00% 143.71% 160.00% 79.14% 48.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.97 3.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 40.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 140.40% 100.00%
P/NAPS 0.51 0.54 0.87 0.79 0.85 0.79 1.16 -12.79%
  YoY % -5.56% -37.93% 10.13% -7.06% 7.59% -31.90% -
  Horiz. % 43.97% 46.55% 75.00% 68.10% 73.28% 68.10% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers