Highlights

[MBMR] YoY Quarter Result on 2011-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     67.35%    YoY -     2.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 423,086 549,339 584,951 421,481 388,704 298,200 314,867 5.04%
  YoY % -22.98% -6.09% 38.78% 8.43% 30.35% -5.29% -
  Horiz. % 134.37% 174.47% 185.78% 133.86% 123.45% 94.71% 100.00%
PBT 27,924 49,921 50,407 43,622 42,324 28,900 42,646 -6.81%
  YoY % -44.06% -0.96% 15.55% 3.07% 46.45% -32.23% -
  Horiz. % 65.48% 117.06% 118.20% 102.29% 99.24% 67.77% 100.00%
Tax 263 -4,196 -4,924 -4,253 -3,403 -2,760 -5,083 -
  YoY % 106.27% 14.78% -15.78% -24.98% -23.30% 45.70% -
  Horiz. % -5.17% 82.55% 96.87% 83.67% 66.95% 54.30% 100.00%
NP 28,187 45,725 45,483 39,369 38,921 26,140 37,563 -4.67%
  YoY % -38.36% 0.53% 15.53% 1.15% 48.89% -30.41% -
  Horiz. % 75.04% 121.73% 121.08% 104.81% 103.62% 69.59% 100.00%
NP to SH 26,007 35,124 35,468 35,320 34,300 22,492 32,152 -3.47%
  YoY % -25.96% -0.97% 0.42% 2.97% 52.50% -30.04% -
  Horiz. % 80.89% 109.24% 110.31% 109.85% 106.68% 69.96% 100.00%
Tax Rate -0.94 % 8.41 % 9.77 % 9.75 % 8.04 % 9.55 % 11.92 % -
  YoY % -111.18% -13.92% 0.21% 21.27% -15.81% -19.88% -
  Horiz. % -7.89% 70.55% 81.96% 81.80% 67.45% 80.12% 100.00%
Total Cost 394,899 503,614 539,468 382,112 349,783 272,060 277,304 6.07%
  YoY % -21.59% -6.65% 41.18% 9.24% 28.57% -1.89% -
  Horiz. % 142.41% 181.61% 194.54% 137.80% 126.14% 98.11% 100.00%
Net Worth 1,497,518 1,410,429 1,026,060 1,077,806 985,164 874,016 835,274 10.21%
  YoY % 6.17% 37.46% -4.80% 9.40% 12.72% 4.64% -
  Horiz. % 179.28% 168.86% 122.84% 129.04% 117.95% 104.64% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,639 - 9,188 14,564 12,073 - - -
  YoY % 0.00% 0.00% -36.91% 20.64% 0.00% 0.00% -
  Horiz. % 129.54% 0.00% 76.11% 120.64% 100.00% - -
Div Payout % 60.14 % - % 25.91 % 41.24 % 35.20 % - % - % -
  YoY % 0.00% 0.00% -37.17% 17.16% 0.00% 0.00% -
  Horiz. % 170.85% 0.00% 73.61% 117.16% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,497,518 1,410,429 1,026,060 1,077,806 985,164 874,016 835,274 10.21%
  YoY % 6.17% 37.46% -4.80% 9.40% 12.72% 4.64% -
  Horiz. % 179.28% 168.86% 122.84% 129.04% 117.95% 104.64% 100.00%
NOSH 390,996 390,700 306,286 242,749 241,461 242,109 242,108 8.31%
  YoY % 0.08% 27.56% 26.17% 0.53% -0.27% 0.00% -
  Horiz. % 161.50% 161.37% 126.51% 100.26% 99.73% 100.00% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.66 % 8.32 % 7.78 % 9.34 % 10.01 % 8.77 % 11.93 % -9.25%
  YoY % -19.95% 6.94% -16.70% -6.69% 14.14% -26.49% -
  Horiz. % 55.83% 69.74% 65.21% 78.29% 83.91% 73.51% 100.00%
ROE 1.74 % 2.49 % 3.46 % 3.28 % 3.48 % 2.57 % 3.85 % -12.39%
  YoY % -30.12% -28.03% 5.49% -5.75% 35.41% -33.25% -
  Horiz. % 45.19% 64.68% 89.87% 85.19% 90.39% 66.75% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 108.21 140.60 190.98 173.63 160.98 123.17 130.05 -3.02%
  YoY % -23.04% -26.38% 9.99% 7.86% 30.70% -5.29% -
  Horiz. % 83.21% 108.11% 146.85% 133.51% 123.78% 94.71% 100.00%
EPS 6.66 8.99 11.58 14.55 14.16 9.29 13.28 -10.86%
  YoY % -25.92% -22.37% -20.41% 2.75% 52.42% -30.05% -
  Horiz. % 50.15% 67.70% 87.20% 109.56% 106.63% 69.95% 100.00%
DPS 4.00 0.00 3.00 6.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% -50.00% 20.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 60.00% 120.00% 100.00% - -
NAPS 3.8300 3.6100 3.3500 4.4400 4.0800 3.6100 3.4500 1.76%
  YoY % 6.09% 7.76% -24.55% 8.82% 13.02% 4.64% -
  Horiz. % 111.01% 104.64% 97.10% 128.70% 118.26% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 108.24 140.54 149.65 107.83 99.44 76.29 80.55 5.05%
  YoY % -22.98% -6.09% 38.78% 8.44% 30.34% -5.29% -
  Horiz. % 134.38% 174.48% 185.79% 133.87% 123.45% 94.71% 100.00%
EPS 6.65 8.99 9.07 9.04 8.77 5.75 8.23 -3.49%
  YoY % -26.03% -0.88% 0.33% 3.08% 52.52% -30.13% -
  Horiz. % 80.80% 109.23% 110.21% 109.84% 106.56% 69.87% 100.00%
DPS 4.00 0.00 2.35 3.73 3.09 0.00 0.00 -
  YoY % 0.00% 0.00% -37.00% 20.71% 0.00% 0.00% -
  Horiz. % 129.45% 0.00% 76.05% 120.71% 100.00% - -
NAPS 3.8311 3.6083 2.6249 2.7573 2.5203 2.2360 2.1369 10.21%
  YoY % 6.17% 37.46% -4.80% 9.40% 12.71% 4.64% -
  Horiz. % 179.28% 168.86% 122.84% 129.03% 117.94% 104.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.8500 3.6000 3.3600 2.2900 2.4400 1.7800 1.6600 -
P/RPS 2.63 2.56 1.76 1.32 1.52 1.45 1.28 12.75%
  YoY % 2.73% 45.45% 33.33% -13.16% 4.83% 13.28% -
  Horiz. % 205.47% 200.00% 137.50% 103.13% 118.75% 113.28% 100.00%
P/EPS 42.85 40.04 29.02 15.74 17.18 19.16 12.50 22.78%
  YoY % 7.02% 37.97% 84.37% -8.38% -10.33% 53.28% -
  Horiz. % 342.80% 320.32% 232.16% 125.92% 137.44% 153.28% 100.00%
EY 2.33 2.50 3.45 6.35 5.82 5.22 8.00 -18.58%
  YoY % -6.80% -27.54% -45.67% 9.11% 11.49% -34.75% -
  Horiz. % 29.12% 31.25% 43.12% 79.38% 72.75% 65.25% 100.00%
DY 1.40 0.00 0.89 2.62 2.05 0.00 0.00 -
  YoY % 0.00% 0.00% -66.03% 27.80% 0.00% 0.00% -
  Horiz. % 68.29% 0.00% 43.41% 127.80% 100.00% - -
P/NAPS 0.74 1.00 1.00 0.52 0.60 0.49 0.48 7.48%
  YoY % -26.00% 0.00% 92.31% -13.33% 22.45% 2.08% -
  Horiz. % 154.17% 208.33% 208.33% 108.33% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 -
Price 2.8200 3.5800 3.3800 2.4000 2.3200 1.8500 1.7900 -
P/RPS 2.61 2.55 1.77 1.38 1.44 1.50 1.38 11.20%
  YoY % 2.35% 44.07% 28.26% -4.17% -4.00% 8.70% -
  Horiz. % 189.13% 184.78% 128.26% 100.00% 104.35% 108.70% 100.00%
P/EPS 42.40 39.82 29.19 16.49 16.33 19.91 13.48 21.03%
  YoY % 6.48% 36.42% 77.02% 0.98% -17.98% 47.70% -
  Horiz. % 314.54% 295.40% 216.54% 122.33% 121.14% 147.70% 100.00%
EY 2.36 2.51 3.43 6.06 6.12 5.02 7.42 -17.37%
  YoY % -5.98% -26.82% -43.40% -0.98% 21.91% -32.35% -
  Horiz. % 31.81% 33.83% 46.23% 81.67% 82.48% 67.65% 100.00%
DY 1.42 0.00 0.89 2.50 2.16 0.00 0.00 -
  YoY % 0.00% 0.00% -64.40% 15.74% 0.00% 0.00% -
  Horiz. % 65.74% 0.00% 41.20% 115.74% 100.00% - -
P/NAPS 0.74 0.99 1.01 0.54 0.57 0.51 0.52 6.05%
  YoY % -25.25% -1.98% 87.04% -5.26% 11.76% -1.92% -
  Horiz. % 142.31% 190.38% 194.23% 103.85% 109.62% 98.08% 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.
 


 

244  299  551  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.375-0.005 
 BJLAND 0.235+0.01 
 HSI-H6P 0.195+0.005 
 JAKS 0.83+0.01 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.42+0.01 
Partners & Brokers