Highlights

[MBMR] YoY Quarter Result on 2008-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     25.17%    YoY -     -16.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 421,481 388,704 298,200 314,867 320,097 332,565 272,539 7.53%
  YoY % 8.43% 30.35% -5.29% -1.63% -3.75% 22.02% -
  Horiz. % 154.65% 142.62% 109.42% 115.53% 117.45% 122.02% 100.00%
PBT 43,622 42,324 28,900 42,646 49,262 37,911 28,107 7.60%
  YoY % 3.07% 46.45% -32.23% -13.43% 29.94% 34.88% -
  Horiz. % 155.20% 150.58% 102.82% 151.73% 175.27% 134.88% 100.00%
Tax -4,253 -3,403 -2,760 -5,083 -5,226 -4,754 -2,224 11.41%
  YoY % -24.98% -23.30% 45.70% 2.74% -9.93% -113.76% -
  Horiz. % 191.23% 153.01% 124.10% 228.55% 234.98% 213.76% 100.00%
NP 39,369 38,921 26,140 37,563 44,036 33,157 25,883 7.24%
  YoY % 1.15% 48.89% -30.41% -14.70% 32.81% 28.10% -
  Horiz. % 152.10% 150.37% 100.99% 145.13% 170.13% 128.10% 100.00%
NP to SH 35,320 34,300 22,492 32,152 38,464 28,793 22,943 7.45%
  YoY % 2.97% 52.50% -30.04% -16.41% 33.59% 25.50% -
  Horiz. % 153.95% 149.50% 98.03% 140.14% 167.65% 125.50% 100.00%
Tax Rate 9.75 % 8.04 % 9.55 % 11.92 % 10.61 % 12.54 % 7.91 % 3.55%
  YoY % 21.27% -15.81% -19.88% 12.35% -15.39% 58.53% -
  Horiz. % 123.26% 101.64% 120.73% 150.70% 134.13% 158.53% 100.00%
Total Cost 382,112 349,783 272,060 277,304 276,061 299,408 246,656 7.56%
  YoY % 9.24% 28.57% -1.89% 0.45% -7.80% 21.39% -
  Horiz. % 154.92% 141.81% 110.30% 112.43% 111.92% 121.39% 100.00%
Net Worth 1,077,806 985,164 874,016 835,274 731,273 649,577 556,573 11.64%
  YoY % 9.40% 12.72% 4.64% 14.22% 12.58% 16.71% -
  Horiz. % 193.65% 177.01% 157.04% 150.07% 131.39% 116.71% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 14,564 12,073 - - - - - -
  YoY % 20.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.64% 100.00% - - - - -
Div Payout % 41.24 % 35.20 % - % - % - % - % - % -
  YoY % 17.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.16% 100.00% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,077,806 985,164 874,016 835,274 731,273 649,577 556,573 11.64%
  YoY % 9.40% 12.72% 4.64% 14.22% 12.58% 16.71% -
  Horiz. % 193.65% 177.01% 157.04% 150.07% 131.39% 116.71% 100.00%
NOSH 242,749 241,461 242,109 242,108 240,550 236,210 234,841 0.55%
  YoY % 0.53% -0.27% 0.00% 0.65% 1.84% 0.58% -
  Horiz. % 103.37% 102.82% 103.10% 103.09% 102.43% 100.58% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.34 % 10.01 % 8.77 % 11.93 % 13.76 % 9.97 % 9.50 % -0.28%
  YoY % -6.69% 14.14% -26.49% -13.30% 38.01% 4.95% -
  Horiz. % 98.32% 105.37% 92.32% 125.58% 144.84% 104.95% 100.00%
ROE 3.28 % 3.48 % 2.57 % 3.85 % 5.26 % 4.43 % 4.12 % -3.73%
  YoY % -5.75% 35.41% -33.25% -26.81% 18.74% 7.52% -
  Horiz. % 79.61% 84.47% 62.38% 93.45% 127.67% 107.52% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 173.63 160.98 123.17 130.05 133.07 140.79 116.05 6.94%
  YoY % 7.86% 30.70% -5.29% -2.27% -5.48% 21.32% -
  Horiz. % 149.62% 138.72% 106.14% 112.06% 114.67% 121.32% 100.00%
EPS 14.55 14.16 9.29 13.28 15.99 12.19 9.77 6.86%
  YoY % 2.75% 52.42% -30.05% -16.95% 31.17% 24.77% -
  Horiz. % 148.93% 144.93% 95.09% 135.93% 163.66% 124.77% 100.00%
DPS 6.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% - - - - -
NAPS 4.4400 4.0800 3.6100 3.4500 3.0400 2.7500 2.3700 11.02%
  YoY % 8.82% 13.02% 4.64% 13.49% 10.55% 16.03% -
  Horiz. % 187.34% 172.15% 152.32% 145.57% 128.27% 116.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 107.83 99.44 76.29 80.55 81.89 85.08 69.72 7.53%
  YoY % 8.44% 30.34% -5.29% -1.64% -3.75% 22.03% -
  Horiz. % 154.66% 142.63% 109.42% 115.53% 117.46% 122.03% 100.00%
EPS 9.04 8.77 5.75 8.23 9.84 7.37 5.87 7.46%
  YoY % 3.08% 52.52% -30.13% -16.36% 33.51% 25.55% -
  Horiz. % 154.00% 149.40% 97.96% 140.20% 167.63% 125.55% 100.00%
DPS 3.73 3.09 0.00 0.00 0.00 0.00 0.00 -
  YoY % 20.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.71% 100.00% - - - - -
NAPS 2.7573 2.5203 2.2360 2.1369 1.8708 1.6618 1.4239 11.64%
  YoY % 9.40% 12.71% 4.64% 14.22% 12.58% 16.71% -
  Horiz. % 193.64% 177.00% 157.03% 150.07% 131.39% 116.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.2900 2.4400 1.7800 1.6600 2.6000 2.1800 2.0500 -
P/RPS 1.32 1.52 1.45 1.28 1.95 1.55 1.77 -4.77%
  YoY % -13.16% 4.83% 13.28% -34.36% 25.81% -12.43% -
  Horiz. % 74.58% 85.88% 81.92% 72.32% 110.17% 87.57% 100.00%
P/EPS 15.74 17.18 19.16 12.50 16.26 17.88 20.98 -4.67%
  YoY % -8.38% -10.33% 53.28% -23.12% -9.06% -14.78% -
  Horiz. % 75.02% 81.89% 91.33% 59.58% 77.50% 85.22% 100.00%
EY 6.35 5.82 5.22 8.00 6.15 5.59 4.77 4.88%
  YoY % 9.11% 11.49% -34.75% 30.08% 10.02% 17.19% -
  Horiz. % 133.12% 122.01% 109.43% 167.71% 128.93% 117.19% 100.00%
DY 2.62 2.05 0.00 0.00 0.00 0.00 0.00 -
  YoY % 27.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.80% 100.00% - - - - -
P/NAPS 0.52 0.60 0.49 0.48 0.86 0.79 0.86 -8.04%
  YoY % -13.33% 22.45% 2.08% -44.19% 8.86% -8.14% -
  Horiz. % 60.47% 69.77% 56.98% 55.81% 100.00% 91.86% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 -
Price 2.4000 2.3200 1.8500 1.7900 2.6300 2.2500 2.0200 -
P/RPS 1.38 1.44 1.50 1.38 1.98 1.60 1.74 -3.79%
  YoY % -4.17% -4.00% 8.70% -30.30% 23.75% -8.05% -
  Horiz. % 79.31% 82.76% 86.21% 79.31% 113.79% 91.95% 100.00%
P/EPS 16.49 16.33 19.91 13.48 16.45 18.46 20.68 -3.70%
  YoY % 0.98% -17.98% 47.70% -18.05% -10.89% -10.74% -
  Horiz. % 79.74% 78.97% 96.28% 65.18% 79.55% 89.26% 100.00%
EY 6.06 6.12 5.02 7.42 6.08 5.42 4.84 3.82%
  YoY % -0.98% 21.91% -32.35% 22.04% 12.18% 11.98% -
  Horiz. % 125.21% 126.45% 103.72% 153.31% 125.62% 111.98% 100.00%
DY 2.50 2.16 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.74% 100.00% - - - - -
P/NAPS 0.54 0.57 0.51 0.52 0.87 0.82 0.85 -7.28%
  YoY % -5.26% 11.76% -1.92% -40.23% 6.10% -3.53% -
  Horiz. % 63.53% 67.06% 60.00% 61.18% 102.35% 96.47% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS