Highlights

[MBMR] YoY Quarter Result on 2008-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 08-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     89.05%    YoY -     128.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 409,813 363,835 246,055 267,751 253,415 271,432 203,893 12.33%
  YoY % 12.64% 47.87% -8.10% 5.66% -6.64% 33.12% -
  Horiz. % 200.99% 178.44% 120.68% 131.32% 124.29% 133.12% 100.00%
PBT 46,379 45,201 11,702 51,496 22,979 28,051 15,273 20.33%
  YoY % 2.61% 286.27% -77.28% 124.10% -18.08% 83.66% -
  Horiz. % 303.67% 295.95% 76.62% 337.17% 150.46% 183.66% 100.00%
Tax -3,437 146 -938 -3,950 -2,022 -2,797 -1,879 10.58%
  YoY % -2,454.11% 115.57% 76.25% -95.35% 27.71% -48.86% -
  Horiz. % 182.92% -7.77% 49.92% 210.22% 107.61% 148.86% 100.00%
NP 42,942 45,347 10,764 47,546 20,957 25,254 13,394 21.42%
  YoY % -5.30% 321.28% -77.36% 126.87% -17.02% 88.55% -
  Horiz. % 320.61% 338.56% 80.36% 354.98% 156.47% 188.55% 100.00%
NP to SH 38,155 39,937 9,360 42,817 18,736 21,972 11,919 21.39%
  YoY % -4.46% 326.68% -78.14% 128.53% -14.73% 84.34% -
  Horiz. % 320.12% 335.07% 78.53% 359.23% 157.19% 184.34% 100.00%
Tax Rate 7.41 % -0.32 % 8.02 % 7.67 % 8.80 % 9.97 % 12.30 % -8.10%
  YoY % 2,415.62% -103.99% 4.56% -12.84% -11.74% -18.94% -
  Horiz. % 60.24% -2.60% 65.20% 62.36% 71.54% 81.06% 100.00%
Total Cost 366,871 318,488 235,291 220,205 232,458 246,178 190,499 11.54%
  YoY % 15.19% 35.36% 6.85% -5.27% -5.57% 29.23% -
  Horiz. % 192.58% 167.19% 123.51% 115.59% 122.03% 129.23% 100.00%
Net Worth 1,029,847 928,322 844,093 798,734 670,854 608,237 534,947 11.53%
  YoY % 10.94% 9.98% 5.68% 19.06% 10.29% 13.70% -
  Horiz. % 192.51% 173.54% 157.79% 149.31% 125.41% 113.70% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,029,847 928,322 844,093 798,734 670,854 608,237 534,947 11.53%
  YoY % 10.94% 9.98% 5.68% 19.06% 10.29% 13.70% -
  Horiz. % 192.51% 173.54% 157.79% 149.31% 125.41% 113.70% 100.00%
NOSH 241,182 242,381 241,860 242,040 239,590 235,751 234,625 0.46%
  YoY % -0.49% 0.22% -0.07% 1.02% 1.63% 0.48% -
  Horiz. % 102.79% 103.31% 103.08% 103.16% 102.12% 100.48% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.48 % 12.46 % 4.37 % 17.76 % 8.27 % 9.30 % 6.57 % 8.09%
  YoY % -15.89% 185.13% -75.39% 114.75% -11.08% 41.55% -
  Horiz. % 159.51% 189.65% 66.51% 270.32% 125.88% 141.55% 100.00%
ROE 3.70 % 4.30 % 1.11 % 5.36 % 2.79 % 3.61 % 2.23 % 8.80%
  YoY % -13.95% 287.39% -79.29% 92.11% -22.71% 61.88% -
  Horiz. % 165.92% 192.83% 49.78% 240.36% 125.11% 161.88% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 169.92 150.11 101.73 110.62 105.77 115.13 86.90 11.82%
  YoY % 13.20% 47.56% -8.04% 4.59% -8.13% 32.49% -
  Horiz. % 195.54% 172.74% 117.07% 127.30% 121.71% 132.49% 100.00%
EPS 15.82 16.50 3.87 17.69 7.82 9.32 5.08 20.83%
  YoY % -4.12% 326.36% -78.12% 126.21% -16.09% 83.46% -
  Horiz. % 311.42% 324.80% 76.18% 348.23% 153.94% 183.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.2700 3.8300 3.4900 3.3000 2.8000 2.5800 2.2800 11.02%
  YoY % 11.49% 9.74% 5.76% 17.86% 8.53% 13.16% -
  Horiz. % 187.28% 167.98% 153.07% 144.74% 122.81% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 104.84 93.08 62.95 68.50 64.83 69.44 52.16 12.33%
  YoY % 12.63% 47.86% -8.10% 5.66% -6.64% 33.13% -
  Horiz. % 201.00% 178.45% 120.69% 131.33% 124.29% 133.13% 100.00%
EPS 9.76 10.22 2.39 10.95 4.79 5.62 3.05 21.38%
  YoY % -4.50% 327.62% -78.17% 128.60% -14.77% 84.26% -
  Horiz. % 320.00% 335.08% 78.36% 359.02% 157.05% 184.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.6346 2.3749 2.1594 2.0434 1.7162 1.5560 1.3685 11.53%
  YoY % 10.94% 9.98% 5.68% 19.07% 10.30% 13.70% -
  Horiz. % 192.52% 173.54% 157.79% 149.32% 125.41% 113.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.3200 2.0900 1.7300 2.1800 2.3100 2.2300 1.6900 -
P/RPS 1.37 1.39 1.70 1.97 2.18 1.94 1.94 -5.63%
  YoY % -1.44% -18.24% -13.71% -9.63% 12.37% 0.00% -
  Horiz. % 70.62% 71.65% 87.63% 101.55% 112.37% 100.00% 100.00%
P/EPS 14.66 12.68 44.70 12.32 29.54 23.93 33.27 -12.76%
  YoY % 15.62% -71.63% 262.82% -58.29% 23.44% -28.07% -
  Horiz. % 44.06% 38.11% 134.36% 37.03% 88.79% 71.93% 100.00%
EY 6.82 7.88 2.24 8.11 3.39 4.18 3.01 14.60%
  YoY % -13.45% 251.79% -72.38% 139.23% -18.90% 38.87% -
  Horiz. % 226.58% 261.79% 74.42% 269.44% 112.62% 138.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.55 0.50 0.66 0.83 0.86 0.74 -5.11%
  YoY % -1.82% 10.00% -24.24% -20.48% -3.49% 16.22% -
  Horiz. % 72.97% 74.32% 67.57% 89.19% 112.16% 116.22% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 02/06/06 31/05/05 -
Price 2.2800 2.0800 1.7400 2.0800 2.4900 2.2000 1.6200 -
P/RPS 1.34 1.39 1.71 1.88 2.35 1.91 1.86 -5.32%
  YoY % -3.60% -18.71% -9.04% -20.00% 23.04% 2.69% -
  Horiz. % 72.04% 74.73% 91.94% 101.08% 126.34% 102.69% 100.00%
P/EPS 14.41 12.62 44.96 11.76 31.84 23.61 31.89 -12.40%
  YoY % 14.18% -71.93% 282.31% -63.07% 34.86% -25.96% -
  Horiz. % 45.19% 39.57% 140.98% 36.88% 99.84% 74.04% 100.00%
EY 6.94 7.92 2.22 8.50 3.14 4.24 3.14 14.12%
  YoY % -12.37% 256.76% -73.88% 170.70% -25.94% 35.03% -
  Horiz. % 221.02% 252.23% 70.70% 270.70% 100.00% 135.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.54 0.50 0.63 0.89 0.85 0.71 -4.75%
  YoY % -1.85% 8.00% -20.63% -29.21% 4.71% 19.72% -
  Horiz. % 74.65% 76.06% 70.42% 88.73% 125.35% 119.72% 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.
 


 

60  49  266  1957 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IKHMAS 0.13+0.005 
 GPACKET-WB 0.265-0.005 
 FGV 0.94+0.045 
 ARMADA 0.325-0.005 
 PWORTH 0.0550.00 
 MNC-PA 0.0350.00 
 NETX 0.010.00 
 VSOLAR 0.090.00 
 SCOMIES 0.125+0.01 
 DNEX 0.28-0.005 

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. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
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. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers