Highlights

[MBMR] YoY Quarter Result on 2011-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -44.68%    YoY -     -45.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 492,174 573,604 614,287 382,017 404,816 264,927 307,069 8.18%
  YoY % -14.20% -6.62% 60.80% -5.63% 52.80% -13.72% -
  Horiz. % 160.28% 186.80% 200.05% 124.41% 131.83% 86.28% 100.00%
PBT 36,533 52,516 43,813 29,037 51,846 18,910 36,718 -0.08%
  YoY % -30.43% 19.86% 50.89% -43.99% 174.17% -48.50% -
  Horiz. % 99.50% 143.03% 119.32% 79.08% 141.20% 51.50% 100.00%
Tax -2,048 -5,089 -3,813 -3,514 -8,445 -2,266 -5,125 -14.17%
  YoY % 59.76% -33.46% -8.51% 58.39% -272.68% 55.79% -
  Horiz. % 39.96% 99.30% 74.40% 68.57% 164.78% 44.21% 100.00%
NP 34,485 47,427 40,000 25,523 43,401 16,644 31,593 1.47%
  YoY % -27.29% 18.57% 56.72% -41.19% 160.76% -47.32% -
  Horiz. % 109.15% 150.12% 126.61% 80.79% 137.38% 52.68% 100.00%
NP to SH 31,244 37,156 29,451 21,106 38,779 13,947 25,687 3.32%
  YoY % -15.91% 26.16% 39.54% -45.57% 178.05% -45.70% -
  Horiz. % 121.63% 144.65% 114.65% 82.17% 150.97% 54.30% 100.00%
Tax Rate 5.61 % 9.69 % 8.70 % 12.10 % 16.29 % 11.98 % 13.96 % -14.09%
  YoY % -42.11% 11.38% -28.10% -25.72% 35.98% -14.18% -
  Horiz. % 40.19% 69.41% 62.32% 86.68% 116.69% 85.82% 100.00%
Total Cost 457,689 526,177 574,287 356,494 361,415 248,283 275,476 8.83%
  YoY % -13.02% -8.38% 61.09% -1.36% 45.57% -9.87% -
  Horiz. % 166.14% 191.01% 208.47% 129.41% 131.20% 90.13% 100.00%
Net Worth 1,485,614 1,387,000 865,896 1,058,943 961,460 857,159 827,988 10.23%
  YoY % 7.11% 60.18% -18.23% 10.14% 12.17% 3.52% -
  Horiz. % 179.42% 167.51% 104.58% 127.89% 116.12% 103.52% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,638 11,721 7,895 - - - - -
  YoY % 33.42% 48.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.06% 148.45% 100.00% - - - -
Div Payout % 50.05 % 31.55 % 26.81 % - % - % - % - % -
  YoY % 58.64% 17.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 186.68% 117.68% 100.00% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,485,614 1,387,000 865,896 1,058,943 961,460 857,159 827,988 10.23%
  YoY % 7.11% 60.18% -18.23% 10.14% 12.17% 3.52% -
  Horiz. % 179.42% 167.51% 104.58% 127.89% 116.12% 103.52% 100.00%
NOSH 390,951 390,704 263,190 242,876 240,967 242,135 242,101 8.31%
  YoY % 0.06% 48.45% 8.36% 0.79% -0.48% 0.01% -
  Horiz. % 161.48% 161.38% 108.71% 100.32% 99.53% 100.01% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.01 % 8.27 % 6.51 % 6.68 % 10.72 % 6.28 % 10.29 % -6.19%
  YoY % -15.24% 27.04% -2.54% -37.69% 70.70% -38.97% -
  Horiz. % 68.12% 80.37% 63.27% 64.92% 104.18% 61.03% 100.00%
ROE 2.10 % 2.68 % 3.40 % 1.99 % 4.03 % 1.63 % 3.10 % -6.28%
  YoY % -21.64% -21.18% 70.85% -50.62% 147.24% -47.42% -
  Horiz. % 67.74% 86.45% 109.68% 64.19% 130.00% 52.58% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 125.89 146.81 233.40 157.29 168.00 109.41 126.83 -0.12%
  YoY % -14.25% -37.10% 48.39% -6.38% 53.55% -13.73% -
  Horiz. % 99.26% 115.75% 184.03% 124.02% 132.46% 86.27% 100.00%
EPS 8.00 9.51 11.19 8.69 16.01 5.76 10.61 -4.59%
  YoY % -15.88% -15.01% 28.77% -45.72% 177.95% -45.71% -
  Horiz. % 75.40% 89.63% 105.47% 81.90% 150.90% 54.29% 100.00%
DPS 4.00 3.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% - - - -
NAPS 3.8000 3.5500 3.2900 4.3600 3.9900 3.5400 3.4200 1.77%
  YoY % 7.04% 7.90% -24.54% 9.27% 12.71% 3.51% -
  Horiz. % 111.11% 103.80% 96.20% 127.49% 116.67% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 125.91 146.74 157.15 97.73 103.56 67.78 78.56 8.18%
  YoY % -14.20% -6.62% 60.80% -5.63% 52.79% -13.72% -
  Horiz. % 160.27% 186.79% 200.04% 124.40% 131.82% 86.28% 100.00%
EPS 7.99 9.51 7.53 5.40 9.92 3.57 6.57 3.31%
  YoY % -15.98% 26.29% 39.44% -45.56% 177.87% -45.66% -
  Horiz. % 121.61% 144.75% 114.61% 82.19% 150.99% 54.34% 100.00%
DPS 4.00 3.00 2.02 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 48.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.02% 148.51% 100.00% - - - -
NAPS 3.8006 3.5483 2.2152 2.7091 2.4597 2.1929 2.1182 10.23%
  YoY % 7.11% 60.18% -18.23% 10.14% 12.17% 3.53% -
  Horiz. % 179.43% 167.51% 104.58% 127.90% 116.12% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.1000 3.8300 2.9900 2.4800 2.2300 1.7700 1.9100 -
P/RPS 2.46 2.61 1.28 1.58 1.33 1.62 1.51 8.47%
  YoY % -5.75% 103.91% -18.99% 18.80% -17.90% 7.28% -
  Horiz. % 162.91% 172.85% 84.77% 104.64% 88.08% 107.28% 100.00%
P/EPS 38.79 40.27 26.72 28.54 13.86 30.73 18.00 13.64%
  YoY % -3.68% 50.71% -6.38% 105.92% -54.90% 70.72% -
  Horiz. % 215.50% 223.72% 148.44% 158.56% 77.00% 170.72% 100.00%
EY 2.58 2.48 3.74 3.50 7.22 3.25 5.55 -11.98%
  YoY % 4.03% -33.69% 6.86% -51.52% 122.15% -41.44% -
  Horiz. % 46.49% 44.68% 67.39% 63.06% 130.09% 58.56% 100.00%
DY 1.29 0.78 1.00 0.00 0.00 0.00 0.00 -
  YoY % 65.38% -22.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.00% 78.00% 100.00% - - - -
P/NAPS 0.82 1.08 0.91 0.57 0.56 0.50 0.56 6.56%
  YoY % -24.07% 18.68% 59.65% 1.79% 12.00% -10.71% -
  Horiz. % 146.43% 192.86% 162.50% 101.79% 100.00% 89.29% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 07/08/08 -
Price 2.8800 3.6700 3.9200 2.2800 2.4300 1.8200 1.8500 -
P/RPS 2.29 2.50 1.68 1.45 1.45 1.66 1.46 7.79%
  YoY % -8.40% 48.81% 15.86% 0.00% -12.65% 13.70% -
  Horiz. % 156.85% 171.23% 115.07% 99.32% 99.32% 113.70% 100.00%
P/EPS 36.04 38.59 35.03 26.24 15.10 31.60 17.44 12.85%
  YoY % -6.61% 10.16% 33.50% 73.77% -52.22% 81.19% -
  Horiz. % 206.65% 221.27% 200.86% 150.46% 86.58% 181.19% 100.00%
EY 2.77 2.59 2.85 3.81 6.62 3.16 5.74 -11.43%
  YoY % 6.95% -9.12% -25.20% -42.45% 109.49% -44.95% -
  Horiz. % 48.26% 45.12% 49.65% 66.38% 115.33% 55.05% 100.00%
DY 1.39 0.82 0.77 0.00 0.00 0.00 0.00 -
  YoY % 69.51% 6.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.52% 106.49% 100.00% - - - -
P/NAPS 0.76 1.03 1.19 0.52 0.61 0.51 0.54 5.86%
  YoY % -26.21% -13.45% 128.85% -14.75% 19.61% -5.56% -
  Horiz. % 140.74% 190.74% 220.37% 96.30% 112.96% 94.44% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers