Highlights

[MBMR] YoY Quarter Result on 2009-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     61.27%    YoY -     -30.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 584,951 421,481 388,704 298,200 314,867 320,097 332,565 9.86%
  YoY % 38.78% 8.43% 30.35% -5.29% -1.63% -3.75% -
  Horiz. % 175.89% 126.74% 116.88% 89.67% 94.68% 96.25% 100.00%
PBT 50,407 43,622 42,324 28,900 42,646 49,262 37,911 4.86%
  YoY % 15.55% 3.07% 46.45% -32.23% -13.43% 29.94% -
  Horiz. % 132.96% 115.06% 111.64% 76.23% 112.49% 129.94% 100.00%
Tax -4,924 -4,253 -3,403 -2,760 -5,083 -5,226 -4,754 0.59%
  YoY % -15.78% -24.98% -23.30% 45.70% 2.74% -9.93% -
  Horiz. % 103.58% 89.46% 71.58% 58.06% 106.92% 109.93% 100.00%
NP 45,483 39,369 38,921 26,140 37,563 44,036 33,157 5.40%
  YoY % 15.53% 1.15% 48.89% -30.41% -14.70% 32.81% -
  Horiz. % 137.17% 118.74% 117.38% 78.84% 113.29% 132.81% 100.00%
NP to SH 35,468 35,320 34,300 22,492 32,152 38,464 28,793 3.53%
  YoY % 0.42% 2.97% 52.50% -30.04% -16.41% 33.59% -
  Horiz. % 123.18% 122.67% 119.13% 78.12% 111.67% 133.59% 100.00%
Tax Rate 9.77 % 9.75 % 8.04 % 9.55 % 11.92 % 10.61 % 12.54 % -4.07%
  YoY % 0.21% 21.27% -15.81% -19.88% 12.35% -15.39% -
  Horiz. % 77.91% 77.75% 64.11% 76.16% 95.06% 84.61% 100.00%
Total Cost 539,468 382,112 349,783 272,060 277,304 276,061 299,408 10.30%
  YoY % 41.18% 9.24% 28.57% -1.89% 0.45% -7.80% -
  Horiz. % 180.18% 127.62% 116.82% 90.87% 92.62% 92.20% 100.00%
Net Worth 1,026,060 1,077,806 985,164 874,016 835,274 731,273 649,577 7.91%
  YoY % -4.80% 9.40% 12.72% 4.64% 14.22% 12.58% -
  Horiz. % 157.96% 165.92% 151.66% 134.55% 128.59% 112.58% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,188 14,564 12,073 - - - - -
  YoY % -36.91% 20.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.11% 120.64% 100.00% - - - -
Div Payout % 25.91 % 41.24 % 35.20 % - % - % - % - % -
  YoY % -37.17% 17.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.61% 117.16% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,026,060 1,077,806 985,164 874,016 835,274 731,273 649,577 7.91%
  YoY % -4.80% 9.40% 12.72% 4.64% 14.22% 12.58% -
  Horiz. % 157.96% 165.92% 151.66% 134.55% 128.59% 112.58% 100.00%
NOSH 306,286 242,749 241,461 242,109 242,108 240,550 236,210 4.42%
  YoY % 26.17% 0.53% -0.27% 0.00% 0.65% 1.84% -
  Horiz. % 129.67% 102.77% 102.22% 102.50% 102.50% 101.84% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.78 % 9.34 % 10.01 % 8.77 % 11.93 % 13.76 % 9.97 % -4.05%
  YoY % -16.70% -6.69% 14.14% -26.49% -13.30% 38.01% -
  Horiz. % 78.03% 93.68% 100.40% 87.96% 119.66% 138.01% 100.00%
ROE 3.46 % 3.28 % 3.48 % 2.57 % 3.85 % 5.26 % 4.43 % -4.03%
  YoY % 5.49% -5.75% 35.41% -33.25% -26.81% 18.74% -
  Horiz. % 78.10% 74.04% 78.56% 58.01% 86.91% 118.74% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 190.98 173.63 160.98 123.17 130.05 133.07 140.79 5.21%
  YoY % 9.99% 7.86% 30.70% -5.29% -2.27% -5.48% -
  Horiz. % 135.65% 123.33% 114.34% 87.48% 92.37% 94.52% 100.00%
EPS 11.58 14.55 14.16 9.29 13.28 15.99 12.19 -0.85%
  YoY % -20.41% 2.75% 52.42% -30.05% -16.95% 31.17% -
  Horiz. % 95.00% 119.36% 116.16% 76.21% 108.94% 131.17% 100.00%
DPS 3.00 6.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 120.00% 100.00% - - - -
NAPS 3.3500 4.4400 4.0800 3.6100 3.4500 3.0400 2.7500 3.34%
  YoY % -24.55% 8.82% 13.02% 4.64% 13.49% 10.55% -
  Horiz. % 121.82% 161.45% 148.36% 131.27% 125.45% 110.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 149.65 107.83 99.44 76.29 80.55 81.89 85.08 9.86%
  YoY % 38.78% 8.44% 30.34% -5.29% -1.64% -3.75% -
  Horiz. % 175.89% 126.74% 116.88% 89.67% 94.68% 96.25% 100.00%
EPS 9.07 9.04 8.77 5.75 8.23 9.84 7.37 3.52%
  YoY % 0.33% 3.08% 52.52% -30.13% -16.36% 33.51% -
  Horiz. % 123.07% 122.66% 119.00% 78.02% 111.67% 133.51% 100.00%
DPS 2.35 3.73 3.09 0.00 0.00 0.00 0.00 -
  YoY % -37.00% 20.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.05% 120.71% 100.00% - - - -
NAPS 2.6249 2.7573 2.5203 2.2360 2.1369 1.8708 1.6618 7.91%
  YoY % -4.80% 9.40% 12.71% 4.64% 14.22% 12.58% -
  Horiz. % 157.96% 165.92% 151.66% 134.55% 128.59% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.3600 2.2900 2.4400 1.7800 1.6600 2.6000 2.1800 -
P/RPS 1.76 1.32 1.52 1.45 1.28 1.95 1.55 2.14%
  YoY % 33.33% -13.16% 4.83% 13.28% -34.36% 25.81% -
  Horiz. % 113.55% 85.16% 98.06% 93.55% 82.58% 125.81% 100.00%
P/EPS 29.02 15.74 17.18 19.16 12.50 16.26 17.88 8.40%
  YoY % 84.37% -8.38% -10.33% 53.28% -23.12% -9.06% -
  Horiz. % 162.30% 88.03% 96.09% 107.16% 69.91% 90.94% 100.00%
EY 3.45 6.35 5.82 5.22 8.00 6.15 5.59 -7.72%
  YoY % -45.67% 9.11% 11.49% -34.75% 30.08% 10.02% -
  Horiz. % 61.72% 113.60% 104.11% 93.38% 143.11% 110.02% 100.00%
DY 0.89 2.62 2.05 0.00 0.00 0.00 0.00 -
  YoY % -66.03% 27.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.41% 127.80% 100.00% - - - -
P/NAPS 1.00 0.52 0.60 0.49 0.48 0.86 0.79 4.00%
  YoY % 92.31% -13.33% 22.45% 2.08% -44.19% 8.86% -
  Horiz. % 126.58% 65.82% 75.95% 62.03% 60.76% 108.86% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 -
Price 3.3800 2.4000 2.3200 1.8500 1.7900 2.6300 2.2500 -
P/RPS 1.77 1.38 1.44 1.50 1.38 1.98 1.60 1.70%
  YoY % 28.26% -4.17% -4.00% 8.70% -30.30% 23.75% -
  Horiz. % 110.62% 86.25% 90.00% 93.75% 86.25% 123.75% 100.00%
P/EPS 29.19 16.49 16.33 19.91 13.48 16.45 18.46 7.93%
  YoY % 77.02% 0.98% -17.98% 47.70% -18.05% -10.89% -
  Horiz. % 158.13% 89.33% 88.46% 107.85% 73.02% 89.11% 100.00%
EY 3.43 6.06 6.12 5.02 7.42 6.08 5.42 -7.34%
  YoY % -43.40% -0.98% 21.91% -32.35% 22.04% 12.18% -
  Horiz. % 63.28% 111.81% 112.92% 92.62% 136.90% 112.18% 100.00%
DY 0.89 2.50 2.16 0.00 0.00 0.00 0.00 -
  YoY % -64.40% 15.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.20% 115.74% 100.00% - - - -
P/NAPS 1.01 0.54 0.57 0.51 0.52 0.87 0.82 3.53%
  YoY % 87.04% -5.26% 11.76% -1.92% -40.23% 6.10% -
  Horiz. % 123.17% 65.85% 69.51% 62.20% 63.41% 106.10% 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.
 


 

129  267  489  1411 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.0750.00 
 HSI-H8F 0.395+0.095 
 LONBISC 0.10+0.01 
 ARMADA 0.4950.00 
Partners & Brokers