Highlights

[MBMR] YoY Quarter Result on 2010-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 17-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -15.10%    YoY -     40.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 421,550 524,759 492,262 371,139 292,456 270,319 271,851 7.58%
  YoY % -19.67% 6.60% 32.64% 26.90% 8.19% -0.56% -
  Horiz. % 155.07% 193.03% 181.08% 136.52% 107.58% 99.44% 100.00%
PBT 33,001 46,906 31,553 33,031 25,742 19,034 30,071 1.56%
  YoY % -29.64% 48.66% -4.47% 28.32% 35.24% -36.70% -
  Horiz. % 109.74% 155.98% 104.93% 109.84% 85.60% 63.30% 100.00%
Tax 3,136 -8,733 -1,316 1,795 -2,579 2,207 -3,258 -
  YoY % 135.91% -563.60% -173.31% 169.60% -216.86% 167.74% -
  Horiz. % -96.26% 268.05% 40.39% -55.10% 79.16% -67.74% 100.00%
NP 36,137 38,173 30,237 34,826 23,163 21,241 26,813 5.09%
  YoY % -5.33% 26.25% -13.18% 50.35% 9.05% -20.78% -
  Horiz. % 134.77% 142.37% 112.77% 129.88% 86.39% 79.22% 100.00%
NP to SH 32,858 30,502 26,406 29,120 20,733 16,488 22,649 6.39%
  YoY % 7.72% 15.51% -9.32% 40.45% 25.75% -27.20% -
  Horiz. % 145.07% 134.67% 116.59% 128.57% 91.54% 72.80% 100.00%
Tax Rate -9.50 % 18.62 % 4.17 % -5.43 % 10.02 % -11.60 % 10.83 % -
  YoY % -151.02% 346.52% 176.80% -154.19% 186.38% -207.11% -
  Horiz. % -87.72% 171.93% 38.50% -50.14% 92.52% -107.11% 100.00%
Total Cost 385,413 486,586 462,025 336,313 269,293 249,078 245,038 7.83%
  YoY % -20.79% 5.32% 37.38% 24.89% 8.12% 1.65% -
  Horiz. % 157.29% 198.58% 188.55% 137.25% 109.90% 101.65% 100.00%
Net Worth 1,440,990 981,866 971,865 969,072 725,832 851,788 722,638 12.18%
  YoY % 46.76% 1.03% 0.29% 33.51% -14.79% 17.87% -
  Horiz. % 199.41% 135.87% 134.49% 134.10% 100.44% 117.87% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 11,715 9,818 14,577 12,113 7,258 - 14,452 -3.44%
  YoY % 19.32% -32.65% 20.35% 66.89% 0.00% 0.00% -
  Horiz. % 81.06% 67.94% 100.87% 83.81% 50.22% 0.00% 100.00%
Div Payout % 35.65 % 32.19 % 55.21 % 41.60 % 35.01 % - % 63.81 % -9.24%
  YoY % 10.75% -41.70% 32.72% 18.82% 0.00% 0.00% -
  Horiz. % 55.87% 50.45% 86.52% 65.19% 54.87% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,440,990 981,866 971,865 969,072 725,832 851,788 722,638 12.18%
  YoY % 46.76% 1.03% 0.29% 33.51% -14.79% 17.87% -
  Horiz. % 199.41% 135.87% 134.49% 134.10% 100.44% 117.87% 100.00%
NOSH 390,512 327,288 242,966 242,268 241,944 241,985 240,879 8.38%
  YoY % 19.32% 34.71% 0.29% 0.13% -0.02% 0.46% -
  Horiz. % 162.12% 135.87% 100.87% 100.58% 100.44% 100.46% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.57 % 7.27 % 6.14 % 9.38 % 7.92 % 7.86 % 9.86 % -2.31%
  YoY % 17.88% 18.40% -34.54% 18.43% 0.76% -20.28% -
  Horiz. % 86.92% 73.73% 62.27% 95.13% 80.32% 79.72% 100.00%
ROE 2.28 % 3.11 % 2.72 % 3.00 % 2.86 % 1.94 % 3.13 % -5.14%
  YoY % -26.69% 14.34% -9.33% 4.90% 47.42% -38.02% -
  Horiz. % 72.84% 99.36% 86.90% 95.85% 91.37% 61.98% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 107.95 160.34 202.60 153.19 120.88 111.71 112.86 -0.74%
  YoY % -32.67% -20.86% 32.25% 26.73% 8.21% -1.02% -
  Horiz. % 95.65% 142.07% 179.51% 135.73% 107.11% 98.98% 100.00%
EPS 8.41 8.57 9.28 12.01 8.57 6.81 9.40 -1.84%
  YoY % -1.87% -7.65% -22.73% 40.14% 25.84% -27.55% -
  Horiz. % 89.47% 91.17% 98.72% 127.77% 91.17% 72.45% 100.00%
DPS 3.00 3.00 6.00 5.00 3.00 0.00 6.00 -10.90%
  YoY % 0.00% -50.00% 20.00% 66.67% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% 83.33% 50.00% 0.00% 100.00%
NAPS 3.6900 3.0000 4.0000 4.0000 3.0000 3.5200 3.0000 3.51%
  YoY % 23.00% -25.00% 0.00% 33.33% -14.77% 17.33% -
  Horiz. % 123.00% 100.00% 133.33% 133.33% 100.00% 117.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 107.84 134.25 125.93 94.95 74.82 69.16 69.55 7.58%
  YoY % -19.67% 6.61% 32.63% 26.90% 8.18% -0.56% -
  Horiz. % 155.05% 193.03% 181.06% 136.52% 107.58% 99.44% 100.00%
EPS 8.41 7.80 6.76 7.45 5.30 4.22 5.79 6.41%
  YoY % 7.82% 15.38% -9.26% 40.57% 25.59% -27.12% -
  Horiz. % 145.25% 134.72% 116.75% 128.67% 91.54% 72.88% 100.00%
DPS 3.00 2.51 3.73 3.10 1.86 0.00 3.70 -3.43%
  YoY % 19.52% -32.71% 20.32% 66.67% 0.00% 0.00% -
  Horiz. % 81.08% 67.84% 100.81% 83.78% 50.27% 0.00% 100.00%
NAPS 3.6865 2.5119 2.4863 2.4792 1.8569 2.1791 1.8487 12.18%
  YoY % 46.76% 1.03% 0.29% 33.51% -14.79% 17.87% -
  Horiz. % 199.41% 135.87% 134.49% 134.11% 100.44% 117.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.2100 3.2100 2.4500 2.5700 1.9900 1.7500 2.4600 -
P/RPS 2.97 2.00 1.21 1.68 1.65 1.57 2.18 5.28%
  YoY % 48.50% 65.29% -27.98% 1.82% 5.10% -27.98% -
  Horiz. % 136.24% 91.74% 55.50% 77.06% 75.69% 72.02% 100.00%
P/EPS 38.15 34.44 22.54 21.38 23.22 25.68 26.16 6.48%
  YoY % 10.77% 52.80% 5.43% -7.92% -9.58% -1.83% -
  Horiz. % 145.83% 131.65% 86.16% 81.73% 88.76% 98.17% 100.00%
EY 2.62 2.90 4.44 4.68 4.31 3.89 3.82 -6.09%
  YoY % -9.66% -34.68% -5.13% 8.58% 10.80% 1.83% -
  Horiz. % 68.59% 75.92% 116.23% 122.51% 112.83% 101.83% 100.00%
DY 0.93 0.93 2.45 1.95 1.51 0.00 2.44 -14.84%
  YoY % 0.00% -62.04% 25.64% 29.14% 0.00% 0.00% -
  Horiz. % 38.11% 38.11% 100.41% 79.92% 61.89% 0.00% 100.00%
P/NAPS 0.87 1.07 0.61 0.64 0.66 0.50 0.82 0.99%
  YoY % -18.69% 75.41% -4.69% -3.03% 32.00% -39.02% -
  Horiz. % 106.10% 130.49% 74.39% 78.05% 80.49% 60.98% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 -
Price 3.4500 3.3100 3.5500 2.4800 2.0400 1.8500 2.3200 -
P/RPS 3.20 2.06 1.75 1.62 1.69 1.66 2.06 7.61%
  YoY % 55.34% 17.71% 8.02% -4.14% 1.81% -19.42% -
  Horiz. % 155.34% 100.00% 84.95% 78.64% 82.04% 80.58% 100.00%
P/EPS 41.00 35.52 32.66 20.63 23.81 27.15 24.67 8.83%
  YoY % 15.43% 8.76% 58.31% -13.36% -12.30% 10.05% -
  Horiz. % 166.19% 143.98% 132.39% 83.62% 96.51% 110.05% 100.00%
EY 2.44 2.82 3.06 4.85 4.20 3.68 4.05 -8.09%
  YoY % -13.48% -7.84% -36.91% 15.48% 14.13% -9.14% -
  Horiz. % 60.25% 69.63% 75.56% 119.75% 103.70% 90.86% 100.00%
DY 0.87 0.91 1.69 2.02 1.47 0.00 2.59 -16.61%
  YoY % -4.40% -46.15% -16.34% 37.41% 0.00% 0.00% -
  Horiz. % 33.59% 35.14% 65.25% 77.99% 56.76% 0.00% 100.00%
P/NAPS 0.93 1.10 0.89 0.62 0.68 0.53 0.77 3.19%
  YoY % -15.45% 23.60% 43.55% -8.82% 28.30% -31.17% -
  Horiz. % 120.78% 142.86% 115.58% 80.52% 88.31% 68.83% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers