Highlights

[MBMR] YoY Quarter Result on 2008-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -48.72%    YoY -     -27.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 492,262 371,139 292,456 270,319 271,851 210,650 230,008 13.51%
  YoY % 32.64% 26.90% 8.19% -0.56% 29.05% -8.42% -
  Horiz. % 214.02% 161.36% 127.15% 117.53% 118.19% 91.58% 100.00%
PBT 31,553 33,031 25,742 19,034 30,071 18,936 34,503 -1.48%
  YoY % -4.47% 28.32% 35.24% -36.70% 58.80% -45.12% -
  Horiz. % 91.45% 95.73% 74.61% 55.17% 87.15% 54.88% 100.00%
Tax -1,316 1,795 -2,579 2,207 -3,258 875 -6,089 -22.52%
  YoY % -173.31% 169.60% -216.86% 167.74% -472.34% 114.37% -
  Horiz. % 21.61% -29.48% 42.36% -36.25% 53.51% -14.37% 100.00%
NP 30,237 34,826 23,163 21,241 26,813 19,811 28,414 1.04%
  YoY % -13.18% 50.35% 9.05% -20.78% 35.34% -30.28% -
  Horiz. % 106.42% 122.57% 81.52% 74.76% 94.37% 69.72% 100.00%
NP to SH 26,406 29,120 20,733 16,488 22,649 13,337 25,619 0.51%
  YoY % -9.32% 40.45% 25.75% -27.20% 69.82% -47.94% -
  Horiz. % 103.07% 113.67% 80.93% 64.36% 88.41% 52.06% 100.00%
Tax Rate 4.17 % -5.43 % 10.02 % -11.60 % 10.83 % -4.62 % 17.65 % -21.37%
  YoY % 176.80% -154.19% 186.38% -207.11% 334.42% -126.18% -
  Horiz. % 23.63% -30.76% 56.77% -65.72% 61.36% -26.18% 100.00%
Total Cost 462,025 336,313 269,293 249,078 245,038 190,839 201,594 14.82%
  YoY % 37.38% 24.89% 8.12% 1.65% 28.40% -5.33% -
  Horiz. % 229.19% 166.83% 133.58% 123.55% 121.55% 94.67% 100.00%
Net Worth 971,865 969,072 725,832 851,788 722,638 473,586 469,707 12.88%
  YoY % 0.29% 33.51% -14.79% 17.87% 52.59% 0.83% -
  Horiz. % 206.91% 206.31% 154.53% 181.34% 153.85% 100.83% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 14,577 12,113 7,258 - 14,452 12,976 21,136 -6.00%
  YoY % 20.35% 66.89% 0.00% 0.00% 11.38% -38.61% -
  Horiz. % 68.97% 57.31% 34.34% 0.00% 68.38% 61.39% 100.00%
Div Payout % 55.21 % 41.60 % 35.01 % - % 63.81 % 97.30 % 82.50 % -6.47%
  YoY % 32.72% 18.82% 0.00% 0.00% -34.42% 17.94% -
  Horiz. % 66.92% 50.42% 42.44% 0.00% 77.35% 117.94% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 971,865 969,072 725,832 851,788 722,638 473,586 469,707 12.88%
  YoY % 0.29% 33.51% -14.79% 17.87% 52.59% 0.83% -
  Horiz. % 206.91% 206.31% 154.53% 181.34% 153.85% 100.83% 100.00%
NOSH 242,966 242,268 241,944 241,985 240,879 236,793 234,853 0.57%
  YoY % 0.29% 0.13% -0.02% 0.46% 1.73% 0.83% -
  Horiz. % 103.45% 103.16% 103.02% 103.04% 102.57% 100.83% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.14 % 9.38 % 7.92 % 7.86 % 9.86 % 9.40 % 12.35 % -10.99%
  YoY % -34.54% 18.43% 0.76% -20.28% 4.89% -23.89% -
  Horiz. % 49.72% 75.95% 64.13% 63.64% 79.84% 76.11% 100.00%
ROE 2.72 % 3.00 % 2.86 % 1.94 % 3.13 % 2.82 % 5.45 % -10.93%
  YoY % -9.33% 4.90% 47.42% -38.02% 10.99% -48.26% -
  Horiz. % 49.91% 55.05% 52.48% 35.60% 57.43% 51.74% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 202.60 153.19 120.88 111.71 112.86 88.96 97.94 12.87%
  YoY % 32.25% 26.73% 8.21% -1.02% 26.87% -9.17% -
  Horiz. % 206.86% 156.41% 123.42% 114.06% 115.23% 90.83% 100.00%
EPS 9.28 12.01 8.57 6.81 9.40 5.64 10.91 -2.66%
  YoY % -22.73% 40.14% 25.84% -27.55% 66.67% -48.30% -
  Horiz. % 85.06% 110.08% 78.55% 62.42% 86.16% 51.70% 100.00%
DPS 6.00 5.00 3.00 0.00 6.00 5.48 9.00 -6.53%
  YoY % 20.00% 66.67% 0.00% 0.00% 9.49% -39.11% -
  Horiz. % 66.67% 55.56% 33.33% 0.00% 66.67% 60.89% 100.00%
NAPS 4.0000 4.0000 3.0000 3.5200 3.0000 2.0000 2.0000 12.24%
  YoY % 0.00% 33.33% -14.77% 17.33% 50.00% 0.00% -
  Horiz. % 200.00% 200.00% 150.00% 176.00% 150.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 125.93 94.95 74.82 69.16 69.55 53.89 58.84 13.51%
  YoY % 32.63% 26.90% 8.18% -0.56% 29.06% -8.41% -
  Horiz. % 214.02% 161.37% 127.16% 117.54% 118.20% 91.59% 100.00%
EPS 6.76 7.45 5.30 4.22 5.79 3.41 6.55 0.53%
  YoY % -9.26% 40.57% 25.59% -27.12% 69.79% -47.94% -
  Horiz. % 103.21% 113.74% 80.92% 64.43% 88.40% 52.06% 100.00%
DPS 3.73 3.10 1.86 0.00 3.70 3.32 5.41 -6.01%
  YoY % 20.32% 66.67% 0.00% 0.00% 11.45% -38.63% -
  Horiz. % 68.95% 57.30% 34.38% 0.00% 68.39% 61.37% 100.00%
NAPS 2.4863 2.4792 1.8569 2.1791 1.8487 1.2116 1.2016 12.88%
  YoY % 0.29% 33.51% -14.79% 17.87% 52.58% 0.83% -
  Horiz. % 206.92% 206.32% 154.54% 181.35% 153.85% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.4500 2.5700 1.9900 1.7500 2.4600 2.2500 2.0900 -
P/RPS 1.21 1.68 1.65 1.57 2.18 2.53 2.13 -8.99%
  YoY % -27.98% 1.82% 5.10% -27.98% -13.83% 18.78% -
  Horiz. % 56.81% 78.87% 77.46% 73.71% 102.35% 118.78% 100.00%
P/EPS 22.54 21.38 23.22 25.68 26.16 39.95 19.16 2.74%
  YoY % 5.43% -7.92% -9.58% -1.83% -34.52% 108.51% -
  Horiz. % 117.64% 111.59% 121.19% 134.03% 136.53% 208.51% 100.00%
EY 4.44 4.68 4.31 3.89 3.82 2.50 5.22 -2.66%
  YoY % -5.13% 8.58% 10.80% 1.83% 52.80% -52.11% -
  Horiz. % 85.06% 89.66% 82.57% 74.52% 73.18% 47.89% 100.00%
DY 2.45 1.95 1.51 0.00 2.44 2.44 4.31 -8.98%
  YoY % 25.64% 29.14% 0.00% 0.00% 0.00% -43.39% -
  Horiz. % 56.84% 45.24% 35.03% 0.00% 56.61% 56.61% 100.00%
P/NAPS 0.61 0.64 0.66 0.50 0.82 1.13 1.05 -8.65%
  YoY % -4.69% -3.03% 32.00% -39.02% -27.43% 7.62% -
  Horiz. % 58.10% 60.95% 62.86% 47.62% 78.10% 107.62% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 26/02/07 03/03/06 -
Price 3.5500 2.4800 2.0400 1.8500 2.3200 2.4300 2.1600 -
P/RPS 1.75 1.62 1.69 1.66 2.06 2.73 2.21 -3.81%
  YoY % 8.02% -4.14% 1.81% -19.42% -24.54% 23.53% -
  Horiz. % 79.19% 73.30% 76.47% 75.11% 93.21% 123.53% 100.00%
P/EPS 32.66 20.63 23.81 27.15 24.67 43.14 19.80 8.69%
  YoY % 58.31% -13.36% -12.30% 10.05% -42.81% 117.88% -
  Horiz. % 164.95% 104.19% 120.25% 137.12% 124.60% 217.88% 100.00%
EY 3.06 4.85 4.20 3.68 4.05 2.32 5.05 -8.01%
  YoY % -36.91% 15.48% 14.13% -9.14% 74.57% -54.06% -
  Horiz. % 60.59% 96.04% 83.17% 72.87% 80.20% 45.94% 100.00%
DY 1.69 2.02 1.47 0.00 2.59 2.26 4.17 -13.97%
  YoY % -16.34% 37.41% 0.00% 0.00% 14.60% -45.80% -
  Horiz. % 40.53% 48.44% 35.25% 0.00% 62.11% 54.20% 100.00%
P/NAPS 0.89 0.62 0.68 0.53 0.77 1.22 1.08 -3.17%
  YoY % 43.55% -8.82% 28.30% -31.17% -36.89% 12.96% -
  Horiz. % 82.41% 57.41% 62.96% 49.07% 71.30% 112.96% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers