Highlights

[MBMR] YoY Quarter Result on 2012-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -14.00%    YoY -     15.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 439,325 411,525 421,550 524,759 492,262 371,139 292,456 7.01%
  YoY % 6.76% -2.38% -19.67% 6.60% 32.64% 26.90% -
  Horiz. % 150.22% 140.71% 144.14% 179.43% 168.32% 126.90% 100.00%
PBT 11,422 39,761 33,001 46,906 31,553 33,031 25,742 -12.66%
  YoY % -71.27% 20.48% -29.64% 48.66% -4.47% 28.32% -
  Horiz. % 44.37% 154.46% 128.20% 182.22% 122.57% 128.32% 100.00%
Tax -1,904 -5,588 3,136 -8,733 -1,316 1,795 -2,579 -4.93%
  YoY % 65.93% -278.19% 135.91% -563.60% -173.31% 169.60% -
  Horiz. % 73.83% 216.67% -121.60% 338.62% 51.03% -69.60% 100.00%
NP 9,518 34,173 36,137 38,173 30,237 34,826 23,163 -13.77%
  YoY % -72.15% -5.43% -5.33% 26.25% -13.18% 50.35% -
  Horiz. % 41.09% 147.53% 156.01% 164.80% 130.54% 150.35% 100.00%
NP to SH 7,409 31,550 32,858 30,502 26,406 29,120 20,733 -15.75%
  YoY % -76.52% -3.98% 7.72% 15.51% -9.32% 40.45% -
  Horiz. % 35.74% 152.17% 158.48% 147.12% 127.36% 140.45% 100.00%
Tax Rate 16.67 % 14.05 % -9.50 % 18.62 % 4.17 % -5.43 % 10.02 % 8.85%
  YoY % 18.65% 247.89% -151.02% 346.52% 176.80% -154.19% -
  Horiz. % 166.37% 140.22% -94.81% 185.83% 41.62% -54.19% 100.00%
Total Cost 429,807 377,352 385,413 486,586 462,025 336,313 269,293 8.10%
  YoY % 13.90% -2.09% -20.79% 5.32% 37.38% 24.89% -
  Horiz. % 159.61% 140.13% 143.12% 180.69% 171.57% 124.89% 100.00%
Net Worth 1,594,884 1,172,558 1,440,990 981,866 971,865 969,072 725,832 14.01%
  YoY % 36.02% -18.63% 46.76% 1.03% 0.29% 33.51% -
  Horiz. % 219.73% 161.55% 198.53% 135.27% 133.90% 133.51% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,698 15,634 11,715 9,818 14,577 12,113 7,258 8.28%
  YoY % -25.17% 33.45% 19.32% -32.65% 20.35% 66.89% -
  Horiz. % 161.17% 215.40% 161.41% 135.27% 200.85% 166.89% 100.00%
Div Payout % 157.89 % 49.55 % 35.65 % 32.19 % 55.21 % 41.60 % 35.01 % 28.52%
  YoY % 218.65% 38.99% 10.75% -41.70% 32.72% 18.82% -
  Horiz. % 450.99% 141.53% 101.83% 91.95% 157.70% 118.82% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,594,884 1,172,558 1,440,990 981,866 971,865 969,072 725,832 14.01%
  YoY % 36.02% -18.63% 46.76% 1.03% 0.29% 33.51% -
  Horiz. % 219.73% 161.55% 198.53% 135.27% 133.90% 133.51% 100.00%
NOSH 389,947 390,852 390,512 327,288 242,966 242,268 241,944 8.28%
  YoY % -0.23% 0.09% 19.32% 34.71% 0.29% 0.13% -
  Horiz. % 161.17% 161.55% 161.41% 135.27% 100.42% 100.13% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.17 % 8.30 % 8.57 % 7.27 % 6.14 % 9.38 % 7.92 % -19.40%
  YoY % -73.86% -3.15% 17.88% 18.40% -34.54% 18.43% -
  Horiz. % 27.40% 104.80% 108.21% 91.79% 77.53% 118.43% 100.00%
ROE 0.46 % 2.69 % 2.28 % 3.11 % 2.72 % 3.00 % 2.86 % -26.24%
  YoY % -82.90% 17.98% -26.69% 14.34% -9.33% 4.90% -
  Horiz. % 16.08% 94.06% 79.72% 108.74% 95.10% 104.90% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 112.66 105.29 107.95 160.34 202.60 153.19 120.88 -1.17%
  YoY % 7.00% -2.46% -32.67% -20.86% 32.25% 26.73% -
  Horiz. % 93.20% 87.10% 89.30% 132.64% 167.60% 126.73% 100.00%
EPS 1.90 8.08 8.41 8.57 9.28 12.01 8.57 -22.19%
  YoY % -76.49% -3.92% -1.87% -7.65% -22.73% 40.14% -
  Horiz. % 22.17% 94.28% 98.13% 100.00% 108.28% 140.14% 100.00%
DPS 3.00 4.00 3.00 3.00 6.00 5.00 3.00 -
  YoY % -25.00% 33.33% 0.00% -50.00% 20.00% 66.67% -
  Horiz. % 100.00% 133.33% 100.00% 100.00% 200.00% 166.67% 100.00%
NAPS 4.0900 3.0000 3.6900 3.0000 4.0000 4.0000 3.0000 5.30%
  YoY % 36.33% -18.70% 23.00% -25.00% 0.00% 33.33% -
  Horiz. % 136.33% 100.00% 123.00% 100.00% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 112.39 105.28 107.84 134.25 125.93 94.95 74.82 7.01%
  YoY % 6.75% -2.37% -19.67% 6.61% 32.63% 26.90% -
  Horiz. % 150.21% 140.71% 144.13% 179.43% 168.31% 126.90% 100.00%
EPS 1.90 8.07 8.41 7.80 6.76 7.45 5.30 -15.71%
  YoY % -76.46% -4.04% 7.82% 15.38% -9.26% 40.57% -
  Horiz. % 35.85% 152.26% 158.68% 147.17% 127.55% 140.57% 100.00%
DPS 2.99 4.00 3.00 2.51 3.73 3.10 1.86 8.23%
  YoY % -25.25% 33.33% 19.52% -32.71% 20.32% 66.67% -
  Horiz. % 160.75% 215.05% 161.29% 134.95% 200.54% 166.67% 100.00%
NAPS 4.0802 2.9997 3.6865 2.5119 2.4863 2.4792 1.8569 14.01%
  YoY % 36.02% -18.63% 46.76% 1.03% 0.29% 33.51% -
  Horiz. % 219.73% 161.54% 198.53% 135.27% 133.90% 133.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.4000 2.9000 3.2100 3.2100 2.4500 2.5700 1.9900 -
P/RPS 2.13 2.75 2.97 2.00 1.21 1.68 1.65 4.35%
  YoY % -22.55% -7.41% 48.50% 65.29% -27.98% 1.82% -
  Horiz. % 129.09% 166.67% 180.00% 121.21% 73.33% 101.82% 100.00%
P/EPS 126.32 35.93 38.15 34.44 22.54 21.38 23.22 32.60%
  YoY % 251.57% -5.82% 10.77% 52.80% 5.43% -7.92% -
  Horiz. % 544.01% 154.74% 164.30% 148.32% 97.07% 92.08% 100.00%
EY 0.79 2.78 2.62 2.90 4.44 4.68 4.31 -24.62%
  YoY % -71.58% 6.11% -9.66% -34.68% -5.13% 8.58% -
  Horiz. % 18.33% 64.50% 60.79% 67.29% 103.02% 108.58% 100.00%
DY 1.25 1.38 0.93 0.93 2.45 1.95 1.51 -3.10%
  YoY % -9.42% 48.39% 0.00% -62.04% 25.64% 29.14% -
  Horiz. % 82.78% 91.39% 61.59% 61.59% 162.25% 129.14% 100.00%
P/NAPS 0.59 0.97 0.87 1.07 0.61 0.64 0.66 -1.85%
  YoY % -39.18% 11.49% -18.69% 75.41% -4.69% -3.03% -
  Horiz. % 89.39% 146.97% 131.82% 162.12% 92.42% 96.97% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 -
Price 2.4300 3.3400 3.4500 3.3100 3.5500 2.4800 2.0400 -
P/RPS 2.16 3.17 3.20 2.06 1.75 1.62 1.69 4.17%
  YoY % -31.86% -0.94% 55.34% 17.71% 8.02% -4.14% -
  Horiz. % 127.81% 187.57% 189.35% 121.89% 103.55% 95.86% 100.00%
P/EPS 127.89 41.38 41.00 35.52 32.66 20.63 23.81 32.32%
  YoY % 209.06% 0.93% 15.43% 8.76% 58.31% -13.36% -
  Horiz. % 537.13% 173.79% 172.20% 149.18% 137.17% 86.64% 100.00%
EY 0.78 2.42 2.44 2.82 3.06 4.85 4.20 -24.46%
  YoY % -67.77% -0.82% -13.48% -7.84% -36.91% 15.48% -
  Horiz. % 18.57% 57.62% 58.10% 67.14% 72.86% 115.48% 100.00%
DY 1.23 1.20 0.87 0.91 1.69 2.02 1.47 -2.93%
  YoY % 2.50% 37.93% -4.40% -46.15% -16.34% 37.41% -
  Horiz. % 83.67% 81.63% 59.18% 61.90% 114.97% 137.41% 100.00%
P/NAPS 0.59 1.11 0.93 1.10 0.89 0.62 0.68 -2.34%
  YoY % -46.85% 19.35% -15.45% 23.60% 43.55% -8.82% -
  Horiz. % 86.76% 163.24% 136.76% 161.76% 130.88% 91.18% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers