Highlights

[MBMR] YoY Quarter Result on 2009-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 06-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     49.01%    YoY -     -45.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 614,287 382,017 404,816 264,927 307,069 273,791 317,365 11.62%
  YoY % 60.80% -5.63% 52.80% -13.72% 12.15% -13.73% -
  Horiz. % 193.56% 120.37% 127.56% 83.48% 96.76% 86.27% 100.00%
PBT 43,813 29,037 51,846 18,910 36,718 38,163 37,001 2.85%
  YoY % 50.89% -43.99% 174.17% -48.50% -3.79% 3.14% -
  Horiz. % 118.41% 78.48% 140.12% 51.11% 99.24% 103.14% 100.00%
Tax -3,813 -3,514 -8,445 -2,266 -5,125 -3,142 -4,002 -0.80%
  YoY % -8.51% 58.39% -272.68% 55.79% -63.11% 21.49% -
  Horiz. % 95.28% 87.81% 211.02% 56.62% 128.06% 78.51% 100.00%
NP 40,000 25,523 43,401 16,644 31,593 35,021 32,999 3.26%
  YoY % 56.72% -41.19% 160.76% -47.32% -9.79% 6.13% -
  Horiz. % 121.22% 77.34% 131.52% 50.44% 95.74% 106.13% 100.00%
NP to SH 29,451 21,106 38,779 13,947 25,687 30,674 27,990 0.85%
  YoY % 39.54% -45.57% 178.05% -45.70% -16.26% 9.59% -
  Horiz. % 105.22% 75.41% 138.55% 49.83% 91.77% 109.59% 100.00%
Tax Rate 8.70 % 12.10 % 16.29 % 11.98 % 13.96 % 8.23 % 10.82 % -3.57%
  YoY % -28.10% -25.72% 35.98% -14.18% 69.62% -23.94% -
  Horiz. % 80.41% 111.83% 150.55% 110.72% 129.02% 76.06% 100.00%
Total Cost 574,287 356,494 361,415 248,283 275,476 238,770 284,366 12.42%
  YoY % 61.09% -1.36% 45.57% -9.87% 15.37% -16.03% -
  Horiz. % 201.95% 125.36% 127.10% 87.31% 96.87% 83.97% 100.00%
Net Worth 865,896 1,058,943 961,460 857,159 827,988 703,245 633,757 5.33%
  YoY % -18.23% 10.14% 12.17% 3.52% 17.74% 10.96% -
  Horiz. % 136.63% 167.09% 151.71% 135.25% 130.65% 110.96% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,895 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 26.81 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 865,896 1,058,943 961,460 857,159 827,988 703,245 633,757 5.33%
  YoY % -18.23% 10.14% 12.17% 3.52% 17.74% 10.96% -
  Horiz. % 136.63% 167.09% 151.71% 135.25% 130.65% 110.96% 100.00%
NOSH 263,190 242,876 240,967 242,135 242,101 240,015 235,597 1.86%
  YoY % 8.36% 0.79% -0.48% 0.01% 0.87% 1.88% -
  Horiz. % 111.71% 103.09% 102.28% 102.77% 102.76% 101.88% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.51 % 6.68 % 10.72 % 6.28 % 10.29 % 12.79 % 10.40 % -7.50%
  YoY % -2.54% -37.69% 70.70% -38.97% -19.55% 22.98% -
  Horiz. % 62.60% 64.23% 103.08% 60.38% 98.94% 122.98% 100.00%
ROE 3.40 % 1.99 % 4.03 % 1.63 % 3.10 % 4.36 % 4.42 % -4.27%
  YoY % 70.85% -50.62% 147.24% -47.42% -28.90% -1.36% -
  Horiz. % 76.92% 45.02% 91.18% 36.88% 70.14% 98.64% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 233.40 157.29 168.00 109.41 126.83 114.07 134.71 9.58%
  YoY % 48.39% -6.38% 53.55% -13.73% 11.19% -15.32% -
  Horiz. % 173.26% 116.76% 124.71% 81.22% 94.15% 84.68% 100.00%
EPS 11.19 8.69 16.01 5.76 10.61 12.78 11.88 -0.99%
  YoY % 28.77% -45.72% 177.95% -45.71% -16.98% 7.58% -
  Horiz. % 94.19% 73.15% 134.76% 48.48% 89.31% 107.58% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.2900 4.3600 3.9900 3.5400 3.4200 2.9300 2.6900 3.41%
  YoY % -24.54% 9.27% 12.71% 3.51% 16.72% 8.92% -
  Horiz. % 122.30% 162.08% 148.33% 131.60% 127.14% 108.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 157.15 97.73 103.56 67.78 78.56 70.04 81.19 11.62%
  YoY % 60.80% -5.63% 52.79% -13.72% 12.16% -13.73% -
  Horiz. % 193.56% 120.37% 127.55% 83.48% 96.76% 86.27% 100.00%
EPS 7.53 5.40 9.92 3.57 6.57 7.85 7.16 0.84%
  YoY % 39.44% -45.56% 177.87% -45.66% -16.31% 9.64% -
  Horiz. % 105.17% 75.42% 138.55% 49.86% 91.76% 109.64% 100.00%
DPS 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.2152 2.7091 2.4597 2.1929 2.1182 1.7991 1.6213 5.33%
  YoY % -18.23% 10.14% 12.17% 3.53% 17.74% 10.97% -
  Horiz. % 136.63% 167.09% 151.71% 135.26% 130.65% 110.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.9900 2.4800 2.2300 1.7700 1.9100 2.5100 2.2900 -
P/RPS 1.28 1.58 1.33 1.62 1.51 2.20 1.70 -4.62%
  YoY % -18.99% 18.80% -17.90% 7.28% -31.36% 29.41% -
  Horiz. % 75.29% 92.94% 78.24% 95.29% 88.82% 129.41% 100.00%
P/EPS 26.72 28.54 13.86 30.73 18.00 19.64 19.28 5.58%
  YoY % -6.38% 105.92% -54.90% 70.72% -8.35% 1.87% -
  Horiz. % 138.59% 148.03% 71.89% 159.39% 93.36% 101.87% 100.00%
EY 3.74 3.50 7.22 3.25 5.55 5.09 5.19 -5.31%
  YoY % 6.86% -51.52% 122.15% -41.44% 9.04% -1.93% -
  Horiz. % 72.06% 67.44% 139.11% 62.62% 106.94% 98.07% 100.00%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.91 0.57 0.56 0.50 0.56 0.86 0.85 1.14%
  YoY % 59.65% 1.79% 12.00% -10.71% -34.88% 1.18% -
  Horiz. % 107.06% 67.06% 65.88% 58.82% 65.88% 101.18% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 11/08/11 17/08/10 06/08/09 07/08/08 09/08/07 25/08/06 -
Price 3.9200 2.2800 2.4300 1.8200 1.8500 2.5400 2.1200 -
P/RPS 1.68 1.45 1.45 1.66 1.46 2.23 1.57 1.13%
  YoY % 15.86% 0.00% -12.65% 13.70% -34.53% 42.04% -
  Horiz. % 107.01% 92.36% 92.36% 105.73% 92.99% 142.04% 100.00%
P/EPS 35.03 26.24 15.10 31.60 17.44 19.87 17.84 11.89%
  YoY % 33.50% 73.77% -52.22% 81.19% -12.23% 11.38% -
  Horiz. % 196.36% 147.09% 84.64% 177.13% 97.76% 111.38% 100.00%
EY 2.85 3.81 6.62 3.16 5.74 5.03 5.60 -10.64%
  YoY % -25.20% -42.45% 109.49% -44.95% 14.12% -10.18% -
  Horiz. % 50.89% 68.04% 118.21% 56.43% 102.50% 89.82% 100.00%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.19 0.52 0.61 0.51 0.54 0.87 0.79 7.06%
  YoY % 128.85% -14.75% 19.61% -5.56% -37.93% 10.13% -
  Horiz. % 150.63% 65.82% 77.22% 64.56% 68.35% 110.13% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers