Highlights

[MBMR] YoY Quarter Result on 2011-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     31.03%    YoY -     -4.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 447,359 609,921 543,661 409,813 363,835 246,055 267,751 8.93%
  YoY % -26.65% 12.19% 32.66% 12.64% 47.87% -8.10% -
  Horiz. % 167.08% 227.79% 203.05% 153.06% 135.89% 91.90% 100.00%
PBT 27,965 46,763 56,192 46,379 45,201 11,702 51,496 -9.67%
  YoY % -40.20% -16.78% 21.16% 2.61% 286.27% -77.28% -
  Horiz. % 54.31% 90.81% 109.12% 90.06% 87.78% 22.72% 100.00%
Tax -1,185 -5,085 -4,428 -3,437 146 -938 -3,950 -18.17%
  YoY % 76.70% -14.84% -28.83% -2,454.11% 115.57% 76.25% -
  Horiz. % 30.00% 128.73% 112.10% 87.01% -3.70% 23.75% 100.00%
NP 26,780 41,678 51,764 42,942 45,347 10,764 47,546 -9.12%
  YoY % -35.75% -19.48% 20.54% -5.30% 321.28% -77.36% -
  Horiz. % 56.32% 87.66% 108.87% 90.32% 95.38% 22.64% 100.00%
NP to SH 23,421 32,751 41,021 38,155 39,937 9,360 42,817 -9.56%
  YoY % -28.49% -20.16% 7.51% -4.46% 326.68% -78.14% -
  Horiz. % 54.70% 76.49% 95.81% 89.11% 93.27% 21.86% 100.00%
Tax Rate 4.24 % 10.87 % 7.88 % 7.41 % -0.32 % 8.02 % 7.67 % -9.40%
  YoY % -60.99% 37.94% 6.34% 2,415.62% -103.99% 4.56% -
  Horiz. % 55.28% 141.72% 102.74% 96.61% -4.17% 104.56% 100.00%
Total Cost 420,579 568,243 491,897 366,871 318,488 235,291 220,205 11.38%
  YoY % -25.99% 15.52% 34.08% 15.19% 35.36% 6.85% -
  Horiz. % 190.99% 258.05% 223.38% 166.60% 144.63% 106.85% 100.00%
Net Worth 1,454,526 1,371,790 1,147,032 1,029,847 928,322 844,093 798,734 10.50%
  YoY % 6.03% 19.59% 11.38% 10.94% 9.98% 5.68% -
  Horiz. % 182.10% 171.75% 143.61% 128.93% 116.22% 105.68% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,454,526 1,371,790 1,147,032 1,029,847 928,322 844,093 798,734 10.50%
  YoY % 6.03% 19.59% 11.38% 10.94% 9.98% 5.68% -
  Horiz. % 182.10% 171.75% 143.61% 128.93% 116.22% 105.68% 100.00%
NOSH 391,001 390,823 243,015 241,182 242,381 241,860 242,040 8.32%
  YoY % 0.05% 60.82% 0.76% -0.49% 0.22% -0.07% -
  Horiz. % 161.54% 161.47% 100.40% 99.65% 100.14% 99.93% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.99 % 6.83 % 9.52 % 10.48 % 12.46 % 4.37 % 17.76 % -16.56%
  YoY % -12.30% -28.26% -9.16% -15.89% 185.13% -75.39% -
  Horiz. % 33.73% 38.46% 53.60% 59.01% 70.16% 24.61% 100.00%
ROE 1.61 % 2.39 % 3.58 % 3.70 % 4.30 % 1.11 % 5.36 % -18.16%
  YoY % -32.64% -33.24% -3.24% -13.95% 287.39% -79.29% -
  Horiz. % 30.04% 44.59% 66.79% 69.03% 80.22% 20.71% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 114.41 156.06 223.71 169.92 150.11 101.73 110.62 0.56%
  YoY % -26.69% -30.24% 31.66% 13.20% 47.56% -8.04% -
  Horiz. % 103.43% 141.08% 202.23% 153.61% 135.70% 91.96% 100.00%
EPS 5.99 8.38 16.88 15.82 16.50 3.87 17.69 -16.51%
  YoY % -28.52% -50.36% 6.70% -4.12% 326.36% -78.12% -
  Horiz. % 33.86% 47.37% 95.42% 89.43% 93.27% 21.88% 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 3.7200 3.5100 4.7200 4.2700 3.8300 3.4900 3.3000 2.02%
  YoY % 5.98% -25.64% 10.54% 11.49% 9.74% 5.76% -
  Horiz. % 112.73% 106.36% 143.03% 129.39% 116.06% 105.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 114.45 156.03 139.08 104.84 93.08 62.95 68.50 8.93%
  YoY % -26.65% 12.19% 32.66% 12.63% 47.86% -8.10% -
  Horiz. % 167.08% 227.78% 203.04% 153.05% 135.88% 91.90% 100.00%
EPS 5.99 8.38 10.49 9.76 10.22 2.39 10.95 -9.56%
  YoY % -28.52% -20.11% 7.48% -4.50% 327.62% -78.17% -
  Horiz. % 54.70% 76.53% 95.80% 89.13% 93.33% 21.83% 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 3.7211 3.5094 2.9344 2.6346 2.3749 2.1594 2.0434 10.50%
  YoY % 6.03% 19.60% 11.38% 10.94% 9.98% 5.68% -
  Horiz. % 182.10% 171.74% 143.60% 128.93% 116.22% 105.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.2500 3.4700 3.5400 2.3200 2.0900 1.7300 2.1800 -
P/RPS 2.84 2.22 1.58 1.37 1.39 1.70 1.97 6.28%
  YoY % 27.93% 40.51% 15.33% -1.44% -18.24% -13.71% -
  Horiz. % 144.16% 112.69% 80.20% 69.54% 70.56% 86.29% 100.00%
P/EPS 54.26 41.41 20.97 14.66 12.68 44.70 12.32 28.02%
  YoY % 31.03% 97.47% 43.04% 15.62% -71.63% 262.82% -
  Horiz. % 440.42% 336.12% 170.21% 118.99% 102.92% 362.82% 100.00%
EY 1.84 2.41 4.77 6.82 7.88 2.24 8.11 -21.89%
  YoY % -23.65% -49.48% -30.06% -13.45% 251.79% -72.38% -
  Horiz. % 22.69% 29.72% 58.82% 84.09% 97.16% 27.62% 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 0.87 0.99 0.75 0.54 0.55 0.50 0.66 4.71%
  YoY % -12.12% 32.00% 38.89% -1.82% 10.00% -24.24% -
  Horiz. % 131.82% 150.00% 113.64% 81.82% 83.33% 75.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 29/05/13 24/05/12 24/05/11 24/05/10 14/05/09 08/05/08 -
Price 3.1700 4.0600 2.8300 2.2800 2.0800 1.7400 2.0800 -
P/RPS 2.77 2.60 1.27 1.34 1.39 1.71 1.88 6.67%
  YoY % 6.54% 104.72% -5.22% -3.60% -18.71% -9.04% -
  Horiz. % 147.34% 138.30% 67.55% 71.28% 73.94% 90.96% 100.00%
P/EPS 52.92 48.45 16.77 14.41 12.62 44.96 11.76 28.48%
  YoY % 9.23% 188.91% 16.38% 14.18% -71.93% 282.31% -
  Horiz. % 450.00% 411.99% 142.60% 122.53% 107.31% 382.31% 100.00%
EY 1.89 2.06 5.96 6.94 7.92 2.22 8.50 -22.16%
  YoY % -8.25% -65.44% -14.12% -12.37% 256.76% -73.88% -
  Horiz. % 22.24% 24.24% 70.12% 81.65% 93.18% 26.12% 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 0.85 1.16 0.60 0.53 0.54 0.50 0.63 5.12%
  YoY % -26.72% 93.33% 13.21% -1.85% 8.00% -20.63% -
  Horiz. % 134.92% 184.13% 95.24% 84.13% 85.71% 79.37% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

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. 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
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers