Highlights

[MBMR] YoY Quarter Result on 2009-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 14-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -43.23%    YoY -     -78.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 543,661 409,813 363,835 246,055 267,751 253,415 271,432 12.26%
  YoY % 32.66% 12.64% 47.87% -8.10% 5.66% -6.64% -
  Horiz. % 200.29% 150.98% 134.04% 90.65% 98.64% 93.36% 100.00%
PBT 56,192 46,379 45,201 11,702 51,496 22,979 28,051 12.26%
  YoY % 21.16% 2.61% 286.27% -77.28% 124.10% -18.08% -
  Horiz. % 200.32% 165.34% 161.14% 41.72% 183.58% 81.92% 100.00%
Tax -4,428 -3,437 146 -938 -3,950 -2,022 -2,797 7.95%
  YoY % -28.83% -2,454.11% 115.57% 76.25% -95.35% 27.71% -
  Horiz. % 158.31% 122.88% -5.22% 33.54% 141.22% 72.29% 100.00%
NP 51,764 42,942 45,347 10,764 47,546 20,957 25,254 12.69%
  YoY % 20.54% -5.30% 321.28% -77.36% 126.87% -17.02% -
  Horiz. % 204.97% 170.04% 179.56% 42.62% 188.27% 82.98% 100.00%
NP to SH 41,021 38,155 39,937 9,360 42,817 18,736 21,972 10.96%
  YoY % 7.51% -4.46% 326.68% -78.14% 128.53% -14.73% -
  Horiz. % 186.70% 173.65% 181.76% 42.60% 194.87% 85.27% 100.00%
Tax Rate 7.88 % 7.41 % -0.32 % 8.02 % 7.67 % 8.80 % 9.97 % -3.84%
  YoY % 6.34% 2,415.62% -103.99% 4.56% -12.84% -11.74% -
  Horiz. % 79.04% 74.32% -3.21% 80.44% 76.93% 88.26% 100.00%
Total Cost 491,897 366,871 318,488 235,291 220,205 232,458 246,178 12.22%
  YoY % 34.08% 15.19% 35.36% 6.85% -5.27% -5.57% -
  Horiz. % 199.81% 149.03% 129.37% 95.58% 89.45% 94.43% 100.00%
Net Worth 1,147,032 1,029,847 928,322 844,093 798,734 670,854 608,237 11.14%
  YoY % 11.38% 10.94% 9.98% 5.68% 19.06% 10.29% -
  Horiz. % 188.58% 169.32% 152.62% 138.78% 131.32% 110.29% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,147,032 1,029,847 928,322 844,093 798,734 670,854 608,237 11.14%
  YoY % 11.38% 10.94% 9.98% 5.68% 19.06% 10.29% -
  Horiz. % 188.58% 169.32% 152.62% 138.78% 131.32% 110.29% 100.00%
NOSH 243,015 241,182 242,381 241,860 242,040 239,590 235,751 0.51%
  YoY % 0.76% -0.49% 0.22% -0.07% 1.02% 1.63% -
  Horiz. % 103.08% 102.30% 102.81% 102.59% 102.67% 101.63% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.52 % 10.48 % 12.46 % 4.37 % 17.76 % 8.27 % 9.30 % 0.39%
  YoY % -9.16% -15.89% 185.13% -75.39% 114.75% -11.08% -
  Horiz. % 102.37% 112.69% 133.98% 46.99% 190.97% 88.92% 100.00%
ROE 3.58 % 3.70 % 4.30 % 1.11 % 5.36 % 2.79 % 3.61 % -0.14%
  YoY % -3.24% -13.95% 287.39% -79.29% 92.11% -22.71% -
  Horiz. % 99.17% 102.49% 119.11% 30.75% 148.48% 77.29% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 223.71 169.92 150.11 101.73 110.62 105.77 115.13 11.70%
  YoY % 31.66% 13.20% 47.56% -8.04% 4.59% -8.13% -
  Horiz. % 194.31% 147.59% 130.38% 88.36% 96.08% 91.87% 100.00%
EPS 16.88 15.82 16.50 3.87 17.69 7.82 9.32 10.40%
  YoY % 6.70% -4.12% 326.36% -78.12% 126.21% -16.09% -
  Horiz. % 181.12% 169.74% 177.04% 41.52% 189.81% 83.91% 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 4.7200 4.2700 3.8300 3.4900 3.3000 2.8000 2.5800 10.58%
  YoY % 10.54% 11.49% 9.74% 5.76% 17.86% 8.53% -
  Horiz. % 182.95% 165.50% 148.45% 135.27% 127.91% 108.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 139.08 104.84 93.08 62.95 68.50 64.83 69.44 12.26%
  YoY % 32.66% 12.63% 47.86% -8.10% 5.66% -6.64% -
  Horiz. % 200.29% 150.98% 134.04% 90.65% 98.65% 93.36% 100.00%
EPS 10.49 9.76 10.22 2.39 10.95 4.79 5.62 10.95%
  YoY % 7.48% -4.50% 327.62% -78.17% 128.60% -14.77% -
  Horiz. % 186.65% 173.67% 181.85% 42.53% 194.84% 85.23% 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 2.9344 2.6346 2.3749 2.1594 2.0434 1.7162 1.5560 11.14%
  YoY % 11.38% 10.94% 9.98% 5.68% 19.07% 10.30% -
  Horiz. % 188.59% 169.32% 152.63% 138.78% 131.32% 110.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.5400 2.3200 2.0900 1.7300 2.1800 2.3100 2.2300 -
P/RPS 1.58 1.37 1.39 1.70 1.97 2.18 1.94 -3.36%
  YoY % 15.33% -1.44% -18.24% -13.71% -9.63% 12.37% -
  Horiz. % 81.44% 70.62% 71.65% 87.63% 101.55% 112.37% 100.00%
P/EPS 20.97 14.66 12.68 44.70 12.32 29.54 23.93 -2.17%
  YoY % 43.04% 15.62% -71.63% 262.82% -58.29% 23.44% -
  Horiz. % 87.63% 61.26% 52.99% 186.79% 51.48% 123.44% 100.00%
EY 4.77 6.82 7.88 2.24 8.11 3.39 4.18 2.22%
  YoY % -30.06% -13.45% 251.79% -72.38% 139.23% -18.90% -
  Horiz. % 114.11% 163.16% 188.52% 53.59% 194.02% 81.10% 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 0.75 0.54 0.55 0.50 0.66 0.83 0.86 -2.25%
  YoY % 38.89% -1.82% 10.00% -24.24% -20.48% -3.49% -
  Horiz. % 87.21% 62.79% 63.95% 58.14% 76.74% 96.51% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 02/06/06 -
Price 2.8300 2.2800 2.0800 1.7400 2.0800 2.4900 2.2000 -
P/RPS 1.27 1.34 1.39 1.71 1.88 2.35 1.91 -6.57%
  YoY % -5.22% -3.60% -18.71% -9.04% -20.00% 23.04% -
  Horiz. % 66.49% 70.16% 72.77% 89.53% 98.43% 123.04% 100.00%
P/EPS 16.77 14.41 12.62 44.96 11.76 31.84 23.61 -5.54%
  YoY % 16.38% 14.18% -71.93% 282.31% -63.07% 34.86% -
  Horiz. % 71.03% 61.03% 53.45% 190.43% 49.81% 134.86% 100.00%
EY 5.96 6.94 7.92 2.22 8.50 3.14 4.24 5.83%
  YoY % -14.12% -12.37% 256.76% -73.88% 170.70% -25.94% -
  Horiz. % 140.57% 163.68% 186.79% 52.36% 200.47% 74.06% 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 0.60 0.53 0.54 0.50 0.63 0.89 0.85 -5.63%
  YoY % 13.21% -1.85% 8.00% -20.63% -29.21% 4.71% -
  Horiz. % 70.59% 62.35% 63.53% 58.82% 74.12% 104.71% 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.
 


 

213  301  547  1198 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.58-0.37 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.935-0.015 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers