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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers