Highlights

[MBMR] YoY Quarter Result on 2007-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 14-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     25.40%    YoY -     33.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 388,704 298,200 314,867 320,097 332,565 272,539 208,721 10.91%
  YoY % 30.35% -5.29% -1.63% -3.75% 22.02% 30.58% -
  Horiz. % 186.23% 142.87% 150.86% 153.36% 159.33% 130.58% 100.00%
PBT 42,324 28,900 42,646 49,262 37,911 28,107 17,349 16.02%
  YoY % 46.45% -32.23% -13.43% 29.94% 34.88% 62.01% -
  Horiz. % 243.96% 166.58% 245.81% 283.95% 218.52% 162.01% 100.00%
Tax -3,403 -2,760 -5,083 -5,226 -4,754 -2,224 -5,901 -8.76%
  YoY % -23.30% 45.70% 2.74% -9.93% -113.76% 62.31% -
  Horiz. % 57.67% 46.77% 86.14% 88.56% 80.56% 37.69% 100.00%
NP 38,921 26,140 37,563 44,036 33,157 25,883 11,448 22.61%
  YoY % 48.89% -30.41% -14.70% 32.81% 28.10% 126.09% -
  Horiz. % 339.98% 228.34% 328.12% 384.66% 289.63% 226.09% 100.00%
NP to SH 34,300 22,492 32,152 38,464 28,793 22,943 11,448 20.06%
  YoY % 52.50% -30.04% -16.41% 33.59% 25.50% 100.41% -
  Horiz. % 299.62% 196.47% 280.85% 335.99% 251.51% 200.41% 100.00%
Tax Rate 8.04 % 9.55 % 11.92 % 10.61 % 12.54 % 7.91 % 34.01 % -21.36%
  YoY % -15.81% -19.88% 12.35% -15.39% 58.53% -76.74% -
  Horiz. % 23.64% 28.08% 35.05% 31.20% 36.87% 23.26% 100.00%
Total Cost 349,783 272,060 277,304 276,061 299,408 246,656 197,273 10.01%
  YoY % 28.57% -1.89% 0.45% -7.80% 21.39% 25.03% -
  Horiz. % 177.31% 137.91% 140.57% 139.94% 151.77% 125.03% 100.00%
Net Worth 985,164 874,016 835,274 731,273 649,577 556,573 519,725 11.24%
  YoY % 12.72% 4.64% 14.22% 12.58% 16.71% 7.09% -
  Horiz. % 189.55% 168.17% 160.71% 140.70% 124.98% 107.09% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,073 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 35.20 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 985,164 874,016 835,274 731,273 649,577 556,573 519,725 11.24%
  YoY % 12.72% 4.64% 14.22% 12.58% 16.71% 7.09% -
  Horiz. % 189.55% 168.17% 160.71% 140.70% 124.98% 107.09% 100.00%
NOSH 241,461 242,109 242,108 240,550 236,210 234,841 234,110 0.52%
  YoY % -0.27% 0.00% 0.65% 1.84% 0.58% 0.31% -
  Horiz. % 103.14% 103.42% 103.42% 102.75% 100.90% 100.31% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.01 % 8.77 % 11.93 % 13.76 % 9.97 % 9.50 % 5.48 % 10.56%
  YoY % 14.14% -26.49% -13.30% 38.01% 4.95% 73.36% -
  Horiz. % 182.66% 160.04% 217.70% 251.09% 181.93% 173.36% 100.00%
ROE 3.48 % 2.57 % 3.85 % 5.26 % 4.43 % 4.12 % 2.20 % 7.94%
  YoY % 35.41% -33.25% -26.81% 18.74% 7.52% 87.27% -
  Horiz. % 158.18% 116.82% 175.00% 239.09% 201.36% 187.27% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 160.98 123.17 130.05 133.07 140.79 116.05 89.15 10.35%
  YoY % 30.70% -5.29% -2.27% -5.48% 21.32% 30.17% -
  Horiz. % 180.57% 138.16% 145.88% 149.27% 157.92% 130.17% 100.00%
EPS 14.16 9.29 13.28 15.99 12.19 9.77 4.89 19.38%
  YoY % 52.42% -30.05% -16.95% 31.17% 24.77% 99.80% -
  Horiz. % 289.57% 189.98% 271.57% 326.99% 249.28% 199.80% 100.00%
DPS 5.00 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 4.0800 3.6100 3.4500 3.0400 2.7500 2.3700 2.2200 10.67%
  YoY % 13.02% 4.64% 13.49% 10.55% 16.03% 6.76% -
  Horiz. % 183.78% 162.61% 155.41% 136.94% 123.87% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.44 76.29 80.55 81.89 85.08 69.72 53.40 10.91%
  YoY % 30.34% -5.29% -1.64% -3.75% 22.03% 30.56% -
  Horiz. % 186.22% 142.87% 150.84% 153.35% 159.33% 130.56% 100.00%
EPS 8.77 5.75 8.23 9.84 7.37 5.87 2.93 20.04%
  YoY % 52.52% -30.13% -16.36% 33.51% 25.55% 100.34% -
  Horiz. % 299.32% 196.25% 280.89% 335.84% 251.54% 200.34% 100.00%
DPS 3.09 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 2.5203 2.2360 2.1369 1.8708 1.6618 1.4239 1.3296 11.24%
  YoY % 12.71% 4.64% 14.22% 12.58% 16.71% 7.09% -
  Horiz. % 189.55% 168.17% 160.72% 140.70% 124.98% 107.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.4400 1.7800 1.6600 2.6000 2.1800 2.0500 1.7500 -
P/RPS 1.52 1.45 1.28 1.95 1.55 1.77 1.96 -4.15%
  YoY % 4.83% 13.28% -34.36% 25.81% -12.43% -9.69% -
  Horiz. % 77.55% 73.98% 65.31% 99.49% 79.08% 90.31% 100.00%
P/EPS 17.18 19.16 12.50 16.26 17.88 20.98 35.79 -11.51%
  YoY % -10.33% 53.28% -23.12% -9.06% -14.78% -41.38% -
  Horiz. % 48.00% 53.53% 34.93% 45.43% 49.96% 58.62% 100.00%
EY 5.82 5.22 8.00 6.15 5.59 4.77 2.79 13.03%
  YoY % 11.49% -34.75% 30.08% 10.02% 17.19% 70.97% -
  Horiz. % 208.60% 187.10% 286.74% 220.43% 200.36% 170.97% 100.00%
DY 2.05 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 0.60 0.49 0.48 0.86 0.79 0.86 0.79 -4.48%
  YoY % 22.45% 2.08% -44.19% 8.86% -8.14% 8.86% -
  Horiz. % 75.95% 62.03% 60.76% 108.86% 100.00% 108.86% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 -
Price 2.3200 1.8500 1.7900 2.6300 2.2500 2.0200 1.8800 -
P/RPS 1.44 1.50 1.38 1.98 1.60 1.74 2.11 -6.17%
  YoY % -4.00% 8.70% -30.30% 23.75% -8.05% -17.54% -
  Horiz. % 68.25% 71.09% 65.40% 93.84% 75.83% 82.46% 100.00%
P/EPS 16.33 19.91 13.48 16.45 18.46 20.68 38.45 -13.30%
  YoY % -17.98% 47.70% -18.05% -10.89% -10.74% -46.22% -
  Horiz. % 42.47% 51.78% 35.06% 42.78% 48.01% 53.78% 100.00%
EY 6.12 5.02 7.42 6.08 5.42 4.84 2.60 15.33%
  YoY % 21.91% -32.35% 22.04% 12.18% 11.98% 86.15% -
  Horiz. % 235.38% 193.08% 285.38% 233.85% 208.46% 186.15% 100.00%
DY 2.16 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 0.57 0.51 0.52 0.87 0.82 0.85 0.85 -6.44%
  YoY % 11.76% -1.92% -40.23% 6.10% -3.53% 0.00% -
  Horiz. % 67.06% 60.00% 61.18% 102.35% 96.47% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

413  306  451  1117 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.12+0.005 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 JAKS 0.80+0.04 
 MINETEC 0.14+0.015 
 SANICHI 0.0450.00 

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