Highlights

[MBMR] YoY Quarter Result on 2009-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -7.82%    YoY -     25.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 524,759 492,262 371,139 292,456 270,319 271,851 210,650 16.41%
  YoY % 6.60% 32.64% 26.90% 8.19% -0.56% 29.05% -
  Horiz. % 249.11% 233.69% 176.19% 138.84% 128.33% 129.05% 100.00%
PBT 46,906 31,553 33,031 25,742 19,034 30,071 18,936 16.30%
  YoY % 48.66% -4.47% 28.32% 35.24% -36.70% 58.80% -
  Horiz. % 247.71% 166.63% 174.43% 135.94% 100.52% 158.80% 100.00%
Tax -8,733 -1,316 1,795 -2,579 2,207 -3,258 875 -
  YoY % -563.60% -173.31% 169.60% -216.86% 167.74% -472.34% -
  Horiz. % -998.06% -150.40% 205.14% -294.74% 252.23% -372.34% 100.00%
NP 38,173 30,237 34,826 23,163 21,241 26,813 19,811 11.54%
  YoY % 26.25% -13.18% 50.35% 9.05% -20.78% 35.34% -
  Horiz. % 192.69% 152.63% 175.79% 116.92% 107.22% 135.34% 100.00%
NP to SH 30,502 26,406 29,120 20,733 16,488 22,649 13,337 14.77%
  YoY % 15.51% -9.32% 40.45% 25.75% -27.20% 69.82% -
  Horiz. % 228.70% 197.99% 218.34% 155.45% 123.63% 169.82% 100.00%
Tax Rate 18.62 % 4.17 % -5.43 % 10.02 % -11.60 % 10.83 % -4.62 % -
  YoY % 346.52% 176.80% -154.19% 186.38% -207.11% 334.42% -
  Horiz. % -403.03% -90.26% 117.53% -216.88% 251.08% -234.42% 100.00%
Total Cost 486,586 462,025 336,313 269,293 249,078 245,038 190,839 16.87%
  YoY % 5.32% 37.38% 24.89% 8.12% 1.65% 28.40% -
  Horiz. % 254.97% 242.10% 176.23% 141.11% 130.52% 128.40% 100.00%
Net Worth 981,866 971,865 969,072 725,832 851,788 722,638 473,586 12.91%
  YoY % 1.03% 0.29% 33.51% -14.79% 17.87% 52.59% -
  Horiz. % 207.33% 205.21% 204.62% 153.26% 179.86% 152.59% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,818 14,577 12,113 7,258 - 14,452 12,976 -4.54%
  YoY % -32.65% 20.35% 66.89% 0.00% 0.00% 11.38% -
  Horiz. % 75.67% 112.34% 93.35% 55.94% 0.00% 111.38% 100.00%
Div Payout % 32.19 % 55.21 % 41.60 % 35.01 % - % 63.81 % 97.30 % -16.82%
  YoY % -41.70% 32.72% 18.82% 0.00% 0.00% -34.42% -
  Horiz. % 33.08% 56.74% 42.75% 35.98% 0.00% 65.58% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 981,866 971,865 969,072 725,832 851,788 722,638 473,586 12.91%
  YoY % 1.03% 0.29% 33.51% -14.79% 17.87% 52.59% -
  Horiz. % 207.33% 205.21% 204.62% 153.26% 179.86% 152.59% 100.00%
NOSH 327,288 242,966 242,268 241,944 241,985 240,879 236,793 5.54%
  YoY % 34.71% 0.29% 0.13% -0.02% 0.46% 1.73% -
  Horiz. % 138.22% 102.61% 102.31% 102.18% 102.19% 101.73% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.27 % 6.14 % 9.38 % 7.92 % 7.86 % 9.86 % 9.40 % -4.19%
  YoY % 18.40% -34.54% 18.43% 0.76% -20.28% 4.89% -
  Horiz. % 77.34% 65.32% 99.79% 84.26% 83.62% 104.89% 100.00%
ROE 3.11 % 2.72 % 3.00 % 2.86 % 1.94 % 3.13 % 2.82 % 1.64%
  YoY % 14.34% -9.33% 4.90% 47.42% -38.02% 10.99% -
  Horiz. % 110.28% 96.45% 106.38% 101.42% 68.79% 110.99% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 160.34 202.60 153.19 120.88 111.71 112.86 88.96 10.31%
  YoY % -20.86% 32.25% 26.73% 8.21% -1.02% 26.87% -
  Horiz. % 180.24% 227.74% 172.20% 135.88% 125.57% 126.87% 100.00%
EPS 8.57 9.28 12.01 8.57 6.81 9.40 5.64 7.22%
  YoY % -7.65% -22.73% 40.14% 25.84% -27.55% 66.67% -
  Horiz. % 151.95% 164.54% 212.94% 151.95% 120.74% 166.67% 100.00%
DPS 3.00 6.00 5.00 3.00 0.00 6.00 5.48 -9.55%
  YoY % -50.00% 20.00% 66.67% 0.00% 0.00% 9.49% -
  Horiz. % 54.74% 109.49% 91.24% 54.74% 0.00% 109.49% 100.00%
NAPS 3.0000 4.0000 4.0000 3.0000 3.5200 3.0000 2.0000 6.98%
  YoY % -25.00% 0.00% 33.33% -14.77% 17.33% 50.00% -
  Horiz. % 150.00% 200.00% 200.00% 150.00% 176.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 134.25 125.93 94.95 74.82 69.16 69.55 53.89 16.41%
  YoY % 6.61% 32.63% 26.90% 8.18% -0.56% 29.06% -
  Horiz. % 249.12% 233.68% 176.19% 138.84% 128.34% 129.06% 100.00%
EPS 7.80 6.76 7.45 5.30 4.22 5.79 3.41 14.77%
  YoY % 15.38% -9.26% 40.57% 25.59% -27.12% 69.79% -
  Horiz. % 228.74% 198.24% 218.48% 155.43% 123.75% 169.79% 100.00%
DPS 2.51 3.73 3.10 1.86 0.00 3.70 3.32 -4.55%
  YoY % -32.71% 20.32% 66.67% 0.00% 0.00% 11.45% -
  Horiz. % 75.60% 112.35% 93.37% 56.02% 0.00% 111.45% 100.00%
NAPS 2.5119 2.4863 2.4792 1.8569 2.1791 1.8487 1.2116 12.91%
  YoY % 1.03% 0.29% 33.51% -14.79% 17.87% 52.58% -
  Horiz. % 207.32% 205.21% 204.62% 153.26% 179.85% 152.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.2100 2.4500 2.5700 1.9900 1.7500 2.4600 2.2500 -
P/RPS 2.00 1.21 1.68 1.65 1.57 2.18 2.53 -3.84%
  YoY % 65.29% -27.98% 1.82% 5.10% -27.98% -13.83% -
  Horiz. % 79.05% 47.83% 66.40% 65.22% 62.06% 86.17% 100.00%
P/EPS 34.44 22.54 21.38 23.22 25.68 26.16 39.95 -2.44%
  YoY % 52.80% 5.43% -7.92% -9.58% -1.83% -34.52% -
  Horiz. % 86.21% 56.42% 53.52% 58.12% 64.28% 65.48% 100.00%
EY 2.90 4.44 4.68 4.31 3.89 3.82 2.50 2.50%
  YoY % -34.68% -5.13% 8.58% 10.80% 1.83% 52.80% -
  Horiz. % 116.00% 177.60% 187.20% 172.40% 155.60% 152.80% 100.00%
DY 0.93 2.45 1.95 1.51 0.00 2.44 2.44 -14.84%
  YoY % -62.04% 25.64% 29.14% 0.00% 0.00% 0.00% -
  Horiz. % 38.11% 100.41% 79.92% 61.89% 0.00% 100.00% 100.00%
P/NAPS 1.07 0.61 0.64 0.66 0.50 0.82 1.13 -0.90%
  YoY % 75.41% -4.69% -3.03% 32.00% -39.02% -27.43% -
  Horiz. % 94.69% 53.98% 56.64% 58.41% 44.25% 72.57% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 26/02/07 -
Price 3.3100 3.5500 2.4800 2.0400 1.8500 2.3200 2.4300 -
P/RPS 2.06 1.75 1.62 1.69 1.66 2.06 2.73 -4.58%
  YoY % 17.71% 8.02% -4.14% 1.81% -19.42% -24.54% -
  Horiz. % 75.46% 64.10% 59.34% 61.90% 60.81% 75.46% 100.00%
P/EPS 35.52 32.66 20.63 23.81 27.15 24.67 43.14 -3.18%
  YoY % 8.76% 58.31% -13.36% -12.30% 10.05% -42.81% -
  Horiz. % 82.34% 75.71% 47.82% 55.19% 62.93% 57.19% 100.00%
EY 2.82 3.06 4.85 4.20 3.68 4.05 2.32 3.30%
  YoY % -7.84% -36.91% 15.48% 14.13% -9.14% 74.57% -
  Horiz. % 121.55% 131.90% 209.05% 181.03% 158.62% 174.57% 100.00%
DY 0.91 1.69 2.02 1.47 0.00 2.59 2.26 -14.06%
  YoY % -46.15% -16.34% 37.41% 0.00% 0.00% 14.60% -
  Horiz. % 40.27% 74.78% 89.38% 65.04% 0.00% 114.60% 100.00%
P/NAPS 1.10 0.89 0.62 0.68 0.53 0.77 1.22 -1.71%
  YoY % 23.60% 43.55% -8.82% 28.30% -31.17% -36.89% -
  Horiz. % 90.16% 72.95% 50.82% 55.74% 43.44% 63.11% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers