Highlights

[MBMR] YoY Quarter Result on 2010-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     92.63%    YoY -     326.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 609,921 543,661 409,813 363,835 246,055 267,751 253,415 15.75%
  YoY % 12.19% 32.66% 12.64% 47.87% -8.10% 5.66% -
  Horiz. % 240.68% 214.53% 161.72% 143.57% 97.10% 105.66% 100.00%
PBT 46,763 56,192 46,379 45,201 11,702 51,496 22,979 12.56%
  YoY % -16.78% 21.16% 2.61% 286.27% -77.28% 124.10% -
  Horiz. % 203.50% 244.54% 201.83% 196.71% 50.92% 224.10% 100.00%
Tax -5,085 -4,428 -3,437 146 -938 -3,950 -2,022 16.60%
  YoY % -14.84% -28.83% -2,454.11% 115.57% 76.25% -95.35% -
  Horiz. % 251.48% 218.99% 169.98% -7.22% 46.39% 195.35% 100.00%
NP 41,678 51,764 42,942 45,347 10,764 47,546 20,957 12.13%
  YoY % -19.48% 20.54% -5.30% 321.28% -77.36% 126.87% -
  Horiz. % 198.87% 247.00% 204.91% 216.38% 51.36% 226.87% 100.00%
NP to SH 32,751 41,021 38,155 39,937 9,360 42,817 18,736 9.75%
  YoY % -20.16% 7.51% -4.46% 326.68% -78.14% 128.53% -
  Horiz. % 174.80% 218.94% 203.65% 213.16% 49.96% 228.53% 100.00%
Tax Rate 10.87 % 7.88 % 7.41 % -0.32 % 8.02 % 7.67 % 8.80 % 3.58%
  YoY % 37.94% 6.34% 2,415.62% -103.99% 4.56% -12.84% -
  Horiz. % 123.52% 89.55% 84.20% -3.64% 91.14% 87.16% 100.00%
Total Cost 568,243 491,897 366,871 318,488 235,291 220,205 232,458 16.05%
  YoY % 15.52% 34.08% 15.19% 35.36% 6.85% -5.27% -
  Horiz. % 244.45% 211.61% 157.82% 137.01% 101.22% 94.73% 100.00%
Net Worth 1,371,790 1,147,032 1,029,847 928,322 844,093 798,734 670,854 12.65%
  YoY % 19.59% 11.38% 10.94% 9.98% 5.68% 19.06% -
  Horiz. % 204.48% 170.98% 153.51% 138.38% 125.82% 119.06% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,371,790 1,147,032 1,029,847 928,322 844,093 798,734 670,854 12.65%
  YoY % 19.59% 11.38% 10.94% 9.98% 5.68% 19.06% -
  Horiz. % 204.48% 170.98% 153.51% 138.38% 125.82% 119.06% 100.00%
NOSH 390,823 243,015 241,182 242,381 241,860 242,040 239,590 8.49%
  YoY % 60.82% 0.76% -0.49% 0.22% -0.07% 1.02% -
  Horiz. % 163.12% 101.43% 100.66% 101.16% 100.95% 101.02% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.83 % 9.52 % 10.48 % 12.46 % 4.37 % 17.76 % 8.27 % -3.14%
  YoY % -28.26% -9.16% -15.89% 185.13% -75.39% 114.75% -
  Horiz. % 82.59% 115.11% 126.72% 150.67% 52.84% 214.75% 100.00%
ROE 2.39 % 3.58 % 3.70 % 4.30 % 1.11 % 5.36 % 2.79 % -2.54%
  YoY % -33.24% -3.24% -13.95% 287.39% -79.29% 92.11% -
  Horiz. % 85.66% 128.32% 132.62% 154.12% 39.78% 192.11% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 156.06 223.71 169.92 150.11 101.73 110.62 105.77 6.69%
  YoY % -30.24% 31.66% 13.20% 47.56% -8.04% 4.59% -
  Horiz. % 147.55% 211.51% 160.65% 141.92% 96.18% 104.59% 100.00%
EPS 8.38 16.88 15.82 16.50 3.87 17.69 7.82 1.16%
  YoY % -50.36% 6.70% -4.12% 326.36% -78.12% 126.21% -
  Horiz. % 107.16% 215.86% 202.30% 211.00% 49.49% 226.21% 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 3.5100 4.7200 4.2700 3.8300 3.4900 3.3000 2.8000 3.83%
  YoY % -25.64% 10.54% 11.49% 9.74% 5.76% 17.86% -
  Horiz. % 125.36% 168.57% 152.50% 136.79% 124.64% 117.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 156.03 139.08 104.84 93.08 62.95 68.50 64.83 15.75%
  YoY % 12.19% 32.66% 12.63% 47.86% -8.10% 5.66% -
  Horiz. % 240.68% 214.53% 161.72% 143.58% 97.10% 105.66% 100.00%
EPS 8.38 10.49 9.76 10.22 2.39 10.95 4.79 9.76%
  YoY % -20.11% 7.48% -4.50% 327.62% -78.17% 128.60% -
  Horiz. % 174.95% 219.00% 203.76% 213.36% 49.90% 228.60% 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 3.5094 2.9344 2.6346 2.3749 2.1594 2.0434 1.7162 12.65%
  YoY % 19.60% 11.38% 10.94% 9.98% 5.68% 19.07% -
  Horiz. % 204.49% 170.98% 153.51% 138.38% 125.82% 119.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.4700 3.5400 2.3200 2.0900 1.7300 2.1800 2.3100 -
P/RPS 2.22 1.58 1.37 1.39 1.70 1.97 2.18 0.30%
  YoY % 40.51% 15.33% -1.44% -18.24% -13.71% -9.63% -
  Horiz. % 101.83% 72.48% 62.84% 63.76% 77.98% 90.37% 100.00%
P/EPS 41.41 20.97 14.66 12.68 44.70 12.32 29.54 5.79%
  YoY % 97.47% 43.04% 15.62% -71.63% 262.82% -58.29% -
  Horiz. % 140.18% 70.99% 49.63% 42.92% 151.32% 41.71% 100.00%
EY 2.41 4.77 6.82 7.88 2.24 8.11 3.39 -5.52%
  YoY % -49.48% -30.06% -13.45% 251.79% -72.38% 139.23% -
  Horiz. % 71.09% 140.71% 201.18% 232.45% 66.08% 239.23% 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 0.99 0.75 0.54 0.55 0.50 0.66 0.83 2.98%
  YoY % 32.00% 38.89% -1.82% 10.00% -24.24% -20.48% -
  Horiz. % 119.28% 90.36% 65.06% 66.27% 60.24% 79.52% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 -
Price 4.0600 2.8300 2.2800 2.0800 1.7400 2.0800 2.4900 -
P/RPS 2.60 1.27 1.34 1.39 1.71 1.88 2.35 1.70%
  YoY % 104.72% -5.22% -3.60% -18.71% -9.04% -20.00% -
  Horiz. % 110.64% 54.04% 57.02% 59.15% 72.77% 80.00% 100.00%
P/EPS 48.45 16.77 14.41 12.62 44.96 11.76 31.84 7.24%
  YoY % 188.91% 16.38% 14.18% -71.93% 282.31% -63.07% -
  Horiz. % 152.17% 52.67% 45.26% 39.64% 141.21% 36.93% 100.00%
EY 2.06 5.96 6.94 7.92 2.22 8.50 3.14 -6.78%
  YoY % -65.44% -14.12% -12.37% 256.76% -73.88% 170.70% -
  Horiz. % 65.61% 189.81% 221.02% 252.23% 70.70% 270.70% 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 1.16 0.60 0.53 0.54 0.50 0.63 0.89 4.51%
  YoY % 93.33% 13.21% -1.85% 8.00% -20.63% -29.21% -
  Horiz. % 130.34% 67.42% 59.55% 60.67% 56.18% 70.79% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers