Highlights

[MBMR] YoY Quarter Result on 2012-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     20.43%    YoY -     0.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 411,184 423,086 549,339 584,951 421,481 388,704 298,200 5.50%
  YoY % -2.81% -22.98% -6.09% 38.78% 8.43% 30.35% -
  Horiz. % 137.89% 141.88% 184.22% 196.16% 141.34% 130.35% 100.00%
PBT 12,454 27,924 49,921 50,407 43,622 42,324 28,900 -13.08%
  YoY % -55.40% -44.06% -0.96% 15.55% 3.07% 46.45% -
  Horiz. % 43.09% 96.62% 172.74% 174.42% 150.94% 146.45% 100.00%
Tax -1,168 263 -4,196 -4,924 -4,253 -3,403 -2,760 -13.35%
  YoY % -544.11% 106.27% 14.78% -15.78% -24.98% -23.30% -
  Horiz. % 42.32% -9.53% 152.03% 178.41% 154.09% 123.30% 100.00%
NP 11,286 28,187 45,725 45,483 39,369 38,921 26,140 -13.06%
  YoY % -59.96% -38.36% 0.53% 15.53% 1.15% 48.89% -
  Horiz. % 43.18% 107.83% 174.92% 174.00% 150.61% 148.89% 100.00%
NP to SH 8,623 26,007 35,124 35,468 35,320 34,300 22,492 -14.76%
  YoY % -66.84% -25.96% -0.97% 0.42% 2.97% 52.50% -
  Horiz. % 38.34% 115.63% 156.16% 157.69% 157.03% 152.50% 100.00%
Tax Rate 9.38 % -0.94 % 8.41 % 9.77 % 9.75 % 8.04 % 9.55 % -0.30%
  YoY % 1,097.87% -111.18% -13.92% 0.21% 21.27% -15.81% -
  Horiz. % 98.22% -9.84% 88.06% 102.30% 102.09% 84.19% 100.00%
Total Cost 399,898 394,899 503,614 539,468 382,112 349,783 272,060 6.63%
  YoY % 1.27% -21.59% -6.65% 41.18% 9.24% 28.57% -
  Horiz. % 146.99% 145.15% 185.11% 198.29% 140.45% 128.57% 100.00%
Net Worth 1,588,036 1,497,518 1,410,429 1,026,060 1,077,806 985,164 874,016 10.46%
  YoY % 6.04% 6.17% 37.46% -4.80% 9.40% 12.72% -
  Horiz. % 181.69% 171.34% 161.37% 117.40% 123.32% 112.72% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 27,312 15,639 - 9,188 14,564 12,073 - -
  YoY % 74.63% 0.00% 0.00% -36.91% 20.64% 0.00% -
  Horiz. % 226.23% 129.54% 0.00% 76.11% 120.64% 100.00% -
Div Payout % 316.74 % 60.14 % - % 25.91 % 41.24 % 35.20 % - % -
  YoY % 426.67% 0.00% 0.00% -37.17% 17.16% 0.00% -
  Horiz. % 899.83% 170.85% 0.00% 73.61% 117.16% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,588,036 1,497,518 1,410,429 1,026,060 1,077,806 985,164 874,016 10.46%
  YoY % 6.04% 6.17% 37.46% -4.80% 9.40% 12.72% -
  Horiz. % 181.69% 171.34% 161.37% 117.40% 123.32% 112.72% 100.00%
NOSH 390,180 390,996 390,700 306,286 242,749 241,461 242,109 8.27%
  YoY % -0.21% 0.08% 27.56% 26.17% 0.53% -0.27% -
  Horiz. % 161.16% 161.50% 161.37% 126.51% 100.26% 99.73% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.74 % 6.66 % 8.32 % 7.78 % 9.34 % 10.01 % 8.77 % -17.62%
  YoY % -58.86% -19.95% 6.94% -16.70% -6.69% 14.14% -
  Horiz. % 31.24% 75.94% 94.87% 88.71% 106.50% 114.14% 100.00%
ROE 0.54 % 1.74 % 2.49 % 3.46 % 3.28 % 3.48 % 2.57 % -22.89%
  YoY % -68.97% -30.12% -28.03% 5.49% -5.75% 35.41% -
  Horiz. % 21.01% 67.70% 96.89% 134.63% 127.63% 135.41% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 105.38 108.21 140.60 190.98 173.63 160.98 123.17 -2.57%
  YoY % -2.62% -23.04% -26.38% 9.99% 7.86% 30.70% -
  Horiz. % 85.56% 87.85% 114.15% 155.05% 140.97% 130.70% 100.00%
EPS 2.21 6.66 8.99 11.58 14.55 14.16 9.29 -21.28%
  YoY % -66.82% -25.92% -22.37% -20.41% 2.75% 52.42% -
  Horiz. % 23.79% 71.69% 96.77% 124.65% 156.62% 152.42% 100.00%
DPS 7.00 4.00 0.00 3.00 6.00 5.00 0.00 -
  YoY % 75.00% 0.00% 0.00% -50.00% 20.00% 0.00% -
  Horiz. % 140.00% 80.00% 0.00% 60.00% 120.00% 100.00% -
NAPS 4.0700 3.8300 3.6100 3.3500 4.4400 4.0800 3.6100 2.02%
  YoY % 6.27% 6.09% 7.76% -24.55% 8.82% 13.02% -
  Horiz. % 112.74% 106.09% 100.00% 92.80% 122.99% 113.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,820
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 105.19 108.24 140.54 149.65 107.83 99.44 76.29 5.50%
  YoY % -2.82% -22.98% -6.09% 38.78% 8.44% 30.34% -
  Horiz. % 137.88% 141.88% 184.22% 196.16% 141.34% 130.34% 100.00%
EPS 2.21 6.65 8.99 9.07 9.04 8.77 5.75 -14.73%
  YoY % -66.77% -26.03% -0.88% 0.33% 3.08% 52.52% -
  Horiz. % 38.43% 115.65% 156.35% 157.74% 157.22% 152.52% 100.00%
DPS 6.99 4.00 0.00 2.35 3.73 3.09 0.00 -
  YoY % 74.75% 0.00% 0.00% -37.00% 20.71% 0.00% -
  Horiz. % 226.21% 129.45% 0.00% 76.05% 120.71% 100.00% -
NAPS 4.0626 3.8311 3.6083 2.6249 2.7573 2.5203 2.2360 10.46%
  YoY % 6.04% 6.17% 37.46% -4.80% 9.40% 12.71% -
  Horiz. % 181.69% 171.34% 161.37% 117.39% 123.31% 112.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.8900 2.8500 3.6000 3.3600 2.2900 2.4400 1.7800 -
P/RPS 2.74 2.63 2.56 1.76 1.32 1.52 1.45 11.18%
  YoY % 4.18% 2.73% 45.45% 33.33% -13.16% 4.83% -
  Horiz. % 188.97% 181.38% 176.55% 121.38% 91.03% 104.83% 100.00%
P/EPS 130.77 42.85 40.04 29.02 15.74 17.18 19.16 37.71%
  YoY % 205.18% 7.02% 37.97% 84.37% -8.38% -10.33% -
  Horiz. % 682.52% 223.64% 208.98% 151.46% 82.15% 89.67% 100.00%
EY 0.76 2.33 2.50 3.45 6.35 5.82 5.22 -27.46%
  YoY % -67.38% -6.80% -27.54% -45.67% 9.11% 11.49% -
  Horiz. % 14.56% 44.64% 47.89% 66.09% 121.65% 111.49% 100.00%
DY 2.42 1.40 0.00 0.89 2.62 2.05 0.00 -
  YoY % 72.86% 0.00% 0.00% -66.03% 27.80% 0.00% -
  Horiz. % 118.05% 68.29% 0.00% 43.41% 127.80% 100.00% -
P/NAPS 0.71 0.74 1.00 1.00 0.52 0.60 0.49 6.37%
  YoY % -4.05% -26.00% 0.00% 92.31% -13.33% 22.45% -
  Horiz. % 144.90% 151.02% 204.08% 204.08% 106.12% 122.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 -
Price 2.8300 2.8200 3.5800 3.3800 2.4000 2.3200 1.8500 -
P/RPS 2.69 2.61 2.55 1.77 1.38 1.44 1.50 10.22%
  YoY % 3.07% 2.35% 44.07% 28.26% -4.17% -4.00% -
  Horiz. % 179.33% 174.00% 170.00% 118.00% 92.00% 96.00% 100.00%
P/EPS 128.05 42.40 39.82 29.19 16.49 16.33 19.91 36.35%
  YoY % 202.00% 6.48% 36.42% 77.02% 0.98% -17.98% -
  Horiz. % 643.14% 212.96% 200.00% 146.61% 82.82% 82.02% 100.00%
EY 0.78 2.36 2.51 3.43 6.06 6.12 5.02 -26.67%
  YoY % -66.95% -5.98% -26.82% -43.40% -0.98% 21.91% -
  Horiz. % 15.54% 47.01% 50.00% 68.33% 120.72% 121.91% 100.00%
DY 2.47 1.42 0.00 0.89 2.50 2.16 0.00 -
  YoY % 73.94% 0.00% 0.00% -64.40% 15.74% 0.00% -
  Horiz. % 114.35% 65.74% 0.00% 41.20% 115.74% 100.00% -
P/NAPS 0.70 0.74 0.99 1.01 0.54 0.57 0.51 5.42%
  YoY % -5.41% -25.25% -1.98% 87.04% -5.26% 11.76% -
  Horiz. % 137.25% 145.10% 194.12% 198.04% 105.88% 111.76% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers