Highlights

[MBMR] YoY Quarter Result on 2012-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -28.21%    YoY -     39.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 374,413 492,174 573,604 614,287 382,017 404,816 264,927 5.93%
  YoY % -23.93% -14.20% -6.62% 60.80% -5.63% 52.80% -
  Horiz. % 141.33% 185.78% 216.51% 231.87% 144.20% 152.80% 100.00%
PBT 33,930 36,533 52,516 43,813 29,037 51,846 18,910 10.23%
  YoY % -7.13% -30.43% 19.86% 50.89% -43.99% 174.17% -
  Horiz. % 179.43% 193.19% 277.72% 231.69% 153.55% 274.17% 100.00%
Tax -1,390 -2,048 -5,089 -3,813 -3,514 -8,445 -2,266 -7.82%
  YoY % 32.13% 59.76% -33.46% -8.51% 58.39% -272.68% -
  Horiz. % 61.34% 90.38% 224.58% 168.27% 155.08% 372.68% 100.00%
NP 32,540 34,485 47,427 40,000 25,523 43,401 16,644 11.82%
  YoY % -5.64% -27.29% 18.57% 56.72% -41.19% 160.76% -
  Horiz. % 195.51% 207.19% 284.95% 240.33% 153.35% 260.76% 100.00%
NP to SH 29,224 31,244 37,156 29,451 21,106 38,779 13,947 13.11%
  YoY % -6.47% -15.91% 26.16% 39.54% -45.57% 178.05% -
  Horiz. % 209.54% 224.02% 266.41% 211.16% 151.33% 278.05% 100.00%
Tax Rate 4.10 % 5.61 % 9.69 % 8.70 % 12.10 % 16.29 % 11.98 % -16.36%
  YoY % -26.92% -42.11% 11.38% -28.10% -25.72% 35.98% -
  Horiz. % 34.22% 46.83% 80.88% 72.62% 101.00% 135.98% 100.00%
Total Cost 341,873 457,689 526,177 574,287 356,494 361,415 248,283 5.47%
  YoY % -25.30% -13.02% -8.38% 61.09% -1.36% 45.57% -
  Horiz. % 137.69% 184.34% 211.93% 231.30% 143.58% 145.57% 100.00%
Net Worth 1,609,664 1,485,614 1,387,000 865,896 1,058,943 961,460 857,159 11.07%
  YoY % 8.35% 7.11% 60.18% -18.23% 10.14% 12.17% -
  Horiz. % 187.79% 173.32% 161.81% 101.02% 123.54% 112.17% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 27,348 15,638 11,721 7,895 - - - -
  YoY % 74.89% 33.42% 48.45% 0.00% 0.00% 0.00% -
  Horiz. % 346.37% 198.06% 148.45% 100.00% - - -
Div Payout % 93.58 % 50.05 % 31.55 % 26.81 % - % - % - % -
  YoY % 86.97% 58.64% 17.68% 0.00% 0.00% 0.00% -
  Horiz. % 349.05% 186.68% 117.68% 100.00% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,609,664 1,485,614 1,387,000 865,896 1,058,943 961,460 857,159 11.07%
  YoY % 8.35% 7.11% 60.18% -18.23% 10.14% 12.17% -
  Horiz. % 187.79% 173.32% 161.81% 101.02% 123.54% 112.17% 100.00%
NOSH 390,695 390,951 390,704 263,190 242,876 240,967 242,135 8.30%
  YoY % -0.07% 0.06% 48.45% 8.36% 0.79% -0.48% -
  Horiz. % 161.35% 161.46% 161.36% 108.70% 100.31% 99.52% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.69 % 7.01 % 8.27 % 6.51 % 6.68 % 10.72 % 6.28 % 5.56%
  YoY % 23.97% -15.24% 27.04% -2.54% -37.69% 70.70% -
  Horiz. % 138.38% 111.62% 131.69% 103.66% 106.37% 170.70% 100.00%
ROE 1.82 % 2.10 % 2.68 % 3.40 % 1.99 % 4.03 % 1.63 % 1.85%
  YoY % -13.33% -21.64% -21.18% 70.85% -50.62% 147.24% -
  Horiz. % 111.66% 128.83% 164.42% 208.59% 122.09% 247.24% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.83 125.89 146.81 233.40 157.29 168.00 109.41 -2.18%
  YoY % -23.88% -14.25% -37.10% 48.39% -6.38% 53.55% -
  Horiz. % 87.59% 115.06% 134.18% 213.33% 143.76% 153.55% 100.00%
EPS 7.48 8.00 9.51 11.19 8.69 16.01 5.76 4.45%
  YoY % -6.50% -15.88% -15.01% 28.77% -45.72% 177.95% -
  Horiz. % 129.86% 138.89% 165.10% 194.27% 150.87% 277.95% 100.00%
DPS 7.00 4.00 3.00 3.00 0.00 0.00 0.00 -
  YoY % 75.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 133.33% 100.00% 100.00% - - -
NAPS 4.1200 3.8000 3.5500 3.2900 4.3600 3.9900 3.5400 2.56%
  YoY % 8.42% 7.04% 7.90% -24.54% 9.27% 12.71% -
  Horiz. % 116.38% 107.34% 100.28% 92.94% 123.16% 112.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.79 125.91 146.74 157.15 97.73 103.56 67.78 5.93%
  YoY % -23.92% -14.20% -6.62% 60.80% -5.63% 52.79% -
  Horiz. % 141.32% 185.76% 216.49% 231.85% 144.19% 152.79% 100.00%
EPS 7.48 7.99 9.51 7.53 5.40 9.92 3.57 13.11%
  YoY % -6.38% -15.98% 26.29% 39.44% -45.56% 177.87% -
  Horiz. % 209.52% 223.81% 266.39% 210.92% 151.26% 277.87% 100.00%
DPS 7.00 4.00 3.00 2.02 0.00 0.00 0.00 -
  YoY % 75.00% 33.33% 48.51% 0.00% 0.00% 0.00% -
  Horiz. % 346.53% 198.02% 148.51% 100.00% - - -
NAPS 4.1180 3.8006 3.5483 2.2152 2.7091 2.4597 2.1929 11.07%
  YoY % 8.35% 7.11% 60.18% -18.23% 10.14% 12.17% -
  Horiz. % 187.79% 173.31% 161.81% 101.02% 123.54% 112.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.4800 3.1000 3.8300 2.9900 2.4800 2.2300 1.7700 -
P/RPS 3.63 2.46 2.61 1.28 1.58 1.33 1.62 14.39%
  YoY % 47.56% -5.75% 103.91% -18.99% 18.80% -17.90% -
  Horiz. % 224.07% 151.85% 161.11% 79.01% 97.53% 82.10% 100.00%
P/EPS 46.52 38.79 40.27 26.72 28.54 13.86 30.73 7.15%
  YoY % 19.93% -3.68% 50.71% -6.38% 105.92% -54.90% -
  Horiz. % 151.38% 126.23% 131.04% 86.95% 92.87% 45.10% 100.00%
EY 2.15 2.58 2.48 3.74 3.50 7.22 3.25 -6.65%
  YoY % -16.67% 4.03% -33.69% 6.86% -51.52% 122.15% -
  Horiz. % 66.15% 79.38% 76.31% 115.08% 107.69% 222.15% 100.00%
DY 2.01 1.29 0.78 1.00 0.00 0.00 0.00 -
  YoY % 55.81% 65.38% -22.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.00% 129.00% 78.00% 100.00% - - -
P/NAPS 0.84 0.82 1.08 0.91 0.57 0.56 0.50 9.03%
  YoY % 2.44% -24.07% 18.68% 59.65% 1.79% 12.00% -
  Horiz. % 168.00% 164.00% 216.00% 182.00% 114.00% 112.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 -
Price 3.0900 2.8800 3.6700 3.9200 2.2800 2.4300 1.8200 -
P/RPS 3.22 2.29 2.50 1.68 1.45 1.45 1.66 11.67%
  YoY % 40.61% -8.40% 48.81% 15.86% 0.00% -12.65% -
  Horiz. % 193.98% 137.95% 150.60% 101.20% 87.35% 87.35% 100.00%
P/EPS 41.31 36.04 38.59 35.03 26.24 15.10 31.60 4.56%
  YoY % 14.62% -6.61% 10.16% 33.50% 73.77% -52.22% -
  Horiz. % 130.73% 114.05% 122.12% 110.85% 83.04% 47.78% 100.00%
EY 2.42 2.77 2.59 2.85 3.81 6.62 3.16 -4.35%
  YoY % -12.64% 6.95% -9.12% -25.20% -42.45% 109.49% -
  Horiz. % 76.58% 87.66% 81.96% 90.19% 120.57% 209.49% 100.00%
DY 2.27 1.39 0.82 0.77 0.00 0.00 0.00 -
  YoY % 63.31% 69.51% 6.49% 0.00% 0.00% 0.00% -
  Horiz. % 294.81% 180.52% 106.49% 100.00% - - -
P/NAPS 0.75 0.76 1.03 1.19 0.52 0.61 0.51 6.64%
  YoY % -1.32% -26.21% -13.45% 128.85% -14.75% 19.61% -
  Horiz. % 147.06% 149.02% 201.96% 233.33% 101.96% 119.61% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
8. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
Partners & Brokers