Highlights

[MBMR] YoY Quarter Result on 2010-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -11.55%    YoY -     52.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 549,339 584,951 421,481 388,704 298,200 314,867 320,097 9.41%
  YoY % -6.09% 38.78% 8.43% 30.35% -5.29% -1.63% -
  Horiz. % 171.62% 182.74% 131.67% 121.43% 93.16% 98.37% 100.00%
PBT 49,921 50,407 43,622 42,324 28,900 42,646 49,262 0.22%
  YoY % -0.96% 15.55% 3.07% 46.45% -32.23% -13.43% -
  Horiz. % 101.34% 102.32% 88.55% 85.92% 58.67% 86.57% 100.00%
Tax -4,196 -4,924 -4,253 -3,403 -2,760 -5,083 -5,226 -3.59%
  YoY % 14.78% -15.78% -24.98% -23.30% 45.70% 2.74% -
  Horiz. % 80.29% 94.22% 81.38% 65.12% 52.81% 97.26% 100.00%
NP 45,725 45,483 39,369 38,921 26,140 37,563 44,036 0.63%
  YoY % 0.53% 15.53% 1.15% 48.89% -30.41% -14.70% -
  Horiz. % 103.84% 103.29% 89.40% 88.38% 59.36% 85.30% 100.00%
NP to SH 35,124 35,468 35,320 34,300 22,492 32,152 38,464 -1.50%
  YoY % -0.97% 0.42% 2.97% 52.50% -30.04% -16.41% -
  Horiz. % 91.32% 92.21% 91.83% 89.17% 58.48% 83.59% 100.00%
Tax Rate 8.41 % 9.77 % 9.75 % 8.04 % 9.55 % 11.92 % 10.61 % -3.80%
  YoY % -13.92% 0.21% 21.27% -15.81% -19.88% 12.35% -
  Horiz. % 79.26% 92.08% 91.89% 75.78% 90.01% 112.35% 100.00%
Total Cost 503,614 539,468 382,112 349,783 272,060 277,304 276,061 10.53%
  YoY % -6.65% 41.18% 9.24% 28.57% -1.89% 0.45% -
  Horiz. % 182.43% 195.42% 138.42% 126.70% 98.55% 100.45% 100.00%
Net Worth 1,410,429 1,026,060 1,077,806 985,164 874,016 835,274 731,273 11.56%
  YoY % 37.46% -4.80% 9.40% 12.72% 4.64% 14.22% -
  Horiz. % 192.87% 140.31% 147.39% 134.72% 119.52% 114.22% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 9,188 14,564 12,073 - - - -
  YoY % 0.00% -36.91% 20.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.11% 120.64% 100.00% - - -
Div Payout % - % 25.91 % 41.24 % 35.20 % - % - % - % -
  YoY % 0.00% -37.17% 17.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.61% 117.16% 100.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,410,429 1,026,060 1,077,806 985,164 874,016 835,274 731,273 11.56%
  YoY % 37.46% -4.80% 9.40% 12.72% 4.64% 14.22% -
  Horiz. % 192.87% 140.31% 147.39% 134.72% 119.52% 114.22% 100.00%
NOSH 390,700 306,286 242,749 241,461 242,109 242,108 240,550 8.41%
  YoY % 27.56% 26.17% 0.53% -0.27% 0.00% 0.65% -
  Horiz. % 162.42% 127.33% 100.91% 100.38% 100.65% 100.65% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.32 % 7.78 % 9.34 % 10.01 % 8.77 % 11.93 % 13.76 % -8.04%
  YoY % 6.94% -16.70% -6.69% 14.14% -26.49% -13.30% -
  Horiz. % 60.47% 56.54% 67.88% 72.75% 63.74% 86.70% 100.00%
ROE 2.49 % 3.46 % 3.28 % 3.48 % 2.57 % 3.85 % 5.26 % -11.71%
  YoY % -28.03% 5.49% -5.75% 35.41% -33.25% -26.81% -
  Horiz. % 47.34% 65.78% 62.36% 66.16% 48.86% 73.19% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 140.60 190.98 173.63 160.98 123.17 130.05 133.07 0.92%
  YoY % -26.38% 9.99% 7.86% 30.70% -5.29% -2.27% -
  Horiz. % 105.66% 143.52% 130.48% 120.97% 92.56% 97.73% 100.00%
EPS 8.99 11.58 14.55 14.16 9.29 13.28 15.99 -9.14%
  YoY % -22.37% -20.41% 2.75% 52.42% -30.05% -16.95% -
  Horiz. % 56.22% 72.42% 90.99% 88.56% 58.10% 83.05% 100.00%
DPS 0.00 3.00 6.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 120.00% 100.00% - - -
NAPS 3.6100 3.3500 4.4400 4.0800 3.6100 3.4500 3.0400 2.90%
  YoY % 7.76% -24.55% 8.82% 13.02% 4.64% 13.49% -
  Horiz. % 118.75% 110.20% 146.05% 134.21% 118.75% 113.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 140.54 149.65 107.83 99.44 76.29 80.55 81.89 9.41%
  YoY % -6.09% 38.78% 8.44% 30.34% -5.29% -1.64% -
  Horiz. % 171.62% 182.75% 131.68% 121.43% 93.16% 98.36% 100.00%
EPS 8.99 9.07 9.04 8.77 5.75 8.23 9.84 -1.49%
  YoY % -0.88% 0.33% 3.08% 52.52% -30.13% -16.36% -
  Horiz. % 91.36% 92.17% 91.87% 89.13% 58.43% 83.64% 100.00%
DPS 0.00 2.35 3.73 3.09 0.00 0.00 0.00 -
  YoY % 0.00% -37.00% 20.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.05% 120.71% 100.00% - - -
NAPS 3.6083 2.6249 2.7573 2.5203 2.2360 2.1369 1.8708 11.56%
  YoY % 37.46% -4.80% 9.40% 12.71% 4.64% 14.22% -
  Horiz. % 192.87% 140.31% 147.39% 134.72% 119.52% 114.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.6000 3.3600 2.2900 2.4400 1.7800 1.6600 2.6000 -
P/RPS 2.56 1.76 1.32 1.52 1.45 1.28 1.95 4.64%
  YoY % 45.45% 33.33% -13.16% 4.83% 13.28% -34.36% -
  Horiz. % 131.28% 90.26% 67.69% 77.95% 74.36% 65.64% 100.00%
P/EPS 40.04 29.02 15.74 17.18 19.16 12.50 16.26 16.19%
  YoY % 37.97% 84.37% -8.38% -10.33% 53.28% -23.12% -
  Horiz. % 246.25% 178.47% 96.80% 105.66% 117.84% 76.88% 100.00%
EY 2.50 3.45 6.35 5.82 5.22 8.00 6.15 -13.92%
  YoY % -27.54% -45.67% 9.11% 11.49% -34.75% 30.08% -
  Horiz. % 40.65% 56.10% 103.25% 94.63% 84.88% 130.08% 100.00%
DY 0.00 0.89 2.62 2.05 0.00 0.00 0.00 -
  YoY % 0.00% -66.03% 27.80% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.41% 127.80% 100.00% - - -
P/NAPS 1.00 1.00 0.52 0.60 0.49 0.48 0.86 2.54%
  YoY % 0.00% 92.31% -13.33% 22.45% 2.08% -44.19% -
  Horiz. % 116.28% 116.28% 60.47% 69.77% 56.98% 55.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 -
Price 3.5800 3.3800 2.4000 2.3200 1.8500 1.7900 2.6300 -
P/RPS 2.55 1.77 1.38 1.44 1.50 1.38 1.98 4.30%
  YoY % 44.07% 28.26% -4.17% -4.00% 8.70% -30.30% -
  Horiz. % 128.79% 89.39% 69.70% 72.73% 75.76% 69.70% 100.00%
P/EPS 39.82 29.19 16.49 16.33 19.91 13.48 16.45 15.86%
  YoY % 36.42% 77.02% 0.98% -17.98% 47.70% -18.05% -
  Horiz. % 242.07% 177.45% 100.24% 99.27% 121.03% 81.95% 100.00%
EY 2.51 3.43 6.06 6.12 5.02 7.42 6.08 -13.70%
  YoY % -26.82% -43.40% -0.98% 21.91% -32.35% 22.04% -
  Horiz. % 41.28% 56.41% 99.67% 100.66% 82.57% 122.04% 100.00%
DY 0.00 0.89 2.50 2.16 0.00 0.00 0.00 -
  YoY % 0.00% -64.40% 15.74% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 41.20% 115.74% 100.00% - - -
P/NAPS 0.99 1.01 0.54 0.57 0.51 0.52 0.87 2.17%
  YoY % -1.98% 87.04% -5.26% 11.76% -1.92% -40.23% -
  Horiz. % 113.79% 116.09% 62.07% 65.52% 58.62% 59.77% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

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