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 - 390,887
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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
8. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
Partners & Brokers