Highlights

[MBMR] YoY Quarter Result on 2012-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     55.35%    YoY -     7.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 591,741 447,359 609,921 543,661 409,813 363,835 246,055 15.74%
  YoY % 32.27% -26.65% 12.19% 32.66% 12.64% 47.87% -
  Horiz. % 240.49% 181.81% 247.88% 220.95% 166.55% 147.87% 100.00%
PBT 65,180 27,965 46,763 56,192 46,379 45,201 11,702 33.12%
  YoY % 133.08% -40.20% -16.78% 21.16% 2.61% 286.27% -
  Horiz. % 557.00% 238.98% 399.62% 480.19% 396.33% 386.27% 100.00%
Tax -15,191 -1,185 -5,085 -4,428 -3,437 146 -938 59.03%
  YoY % -1,181.94% 76.70% -14.84% -28.83% -2,454.11% 115.57% -
  Horiz. % 1,619.51% 126.33% 542.11% 472.07% 366.42% -15.57% 100.00%
NP 49,989 26,780 41,678 51,764 42,942 45,347 10,764 29.15%
  YoY % 86.67% -35.75% -19.48% 20.54% -5.30% 321.28% -
  Horiz. % 464.41% 248.79% 387.20% 480.90% 398.94% 421.28% 100.00%
NP to SH 35,140 23,421 32,751 41,021 38,155 39,937 9,360 24.66%
  YoY % 50.04% -28.49% -20.16% 7.51% -4.46% 326.68% -
  Horiz. % 375.43% 250.22% 349.90% 438.26% 407.64% 426.68% 100.00%
Tax Rate 23.31 % 4.24 % 10.87 % 7.88 % 7.41 % -0.32 % 8.02 % 19.45%
  YoY % 449.76% -60.99% 37.94% 6.34% 2,415.62% -103.99% -
  Horiz. % 290.65% 52.87% 135.54% 98.25% 92.39% -3.99% 100.00%
Total Cost 541,752 420,579 568,243 491,897 366,871 318,488 235,291 14.90%
  YoY % 28.81% -25.99% 15.52% 34.08% 15.19% 35.36% -
  Horiz. % 230.25% 178.75% 241.51% 209.06% 155.92% 135.36% 100.00%
Net Worth 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 928,322 844,093 11.00%
  YoY % 8.57% 6.03% 19.59% 11.38% 10.94% 9.98% -
  Horiz. % 187.09% 172.32% 162.52% 135.89% 122.01% 109.98% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,579,240 1,454,526 1,371,790 1,147,032 1,029,847 928,322 844,093 11.00%
  YoY % 8.57% 6.03% 19.59% 11.38% 10.94% 9.98% -
  Horiz. % 187.09% 172.32% 162.52% 135.89% 122.01% 109.98% 100.00%
NOSH 390,901 391,001 390,823 243,015 241,182 242,381 241,860 8.33%
  YoY % -0.03% 0.05% 60.82% 0.76% -0.49% 0.22% -
  Horiz. % 161.62% 161.66% 161.59% 100.48% 99.72% 100.22% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.45 % 5.99 % 6.83 % 9.52 % 10.48 % 12.46 % 4.37 % 11.61%
  YoY % 41.07% -12.30% -28.26% -9.16% -15.89% 185.13% -
  Horiz. % 193.36% 137.07% 156.29% 217.85% 239.82% 285.13% 100.00%
ROE 2.23 % 1.61 % 2.39 % 3.58 % 3.70 % 4.30 % 1.11 % 12.32%
  YoY % 38.51% -32.64% -33.24% -3.24% -13.95% 287.39% -
  Horiz. % 200.90% 145.05% 215.32% 322.52% 333.33% 387.39% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 151.38 114.41 156.06 223.71 169.92 150.11 101.73 6.85%
  YoY % 32.31% -26.69% -30.24% 31.66% 13.20% 47.56% -
  Horiz. % 148.81% 112.46% 153.41% 219.91% 167.03% 147.56% 100.00%
EPS 8.99 5.99 8.38 16.88 15.82 16.50 3.87 15.07%
  YoY % 50.08% -28.52% -50.36% 6.70% -4.12% 326.36% -
  Horiz. % 232.30% 154.78% 216.54% 436.18% 408.79% 426.36% 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 4.0400 3.7200 3.5100 4.7200 4.2700 3.8300 3.4900 2.47%
  YoY % 8.60% 5.98% -25.64% 10.54% 11.49% 9.74% -
  Horiz. % 115.76% 106.59% 100.57% 135.24% 122.35% 109.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 151.38 114.45 156.03 139.08 104.84 93.08 62.95 15.74%
  YoY % 32.27% -26.65% 12.19% 32.66% 12.63% 47.86% -
  Horiz. % 240.48% 181.81% 247.86% 220.94% 166.54% 147.86% 100.00%
EPS 8.99 5.99 8.38 10.49 9.76 10.22 2.39 24.70%
  YoY % 50.08% -28.52% -20.11% 7.48% -4.50% 327.62% -
  Horiz. % 376.15% 250.63% 350.63% 438.91% 408.37% 427.62% 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 4.0401 3.7211 3.5094 2.9344 2.6346 2.3749 2.1594 11.00%
  YoY % 8.57% 6.03% 19.60% 11.38% 10.94% 9.98% -
  Horiz. % 187.09% 172.32% 162.52% 135.89% 122.01% 109.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.2900 3.2500 3.4700 3.5400 2.3200 2.0900 1.7300 -
P/RPS 2.17 2.84 2.22 1.58 1.37 1.39 1.70 4.15%
  YoY % -23.59% 27.93% 40.51% 15.33% -1.44% -18.24% -
  Horiz. % 127.65% 167.06% 130.59% 92.94% 80.59% 81.76% 100.00%
P/EPS 36.60 54.26 41.41 20.97 14.66 12.68 44.70 -3.28%
  YoY % -32.55% 31.03% 97.47% 43.04% 15.62% -71.63% -
  Horiz. % 81.88% 121.39% 92.64% 46.91% 32.80% 28.37% 100.00%
EY 2.73 1.84 2.41 4.77 6.82 7.88 2.24 3.35%
  YoY % 48.37% -23.65% -49.48% -30.06% -13.45% 251.79% -
  Horiz. % 121.88% 82.14% 107.59% 212.95% 304.46% 351.79% 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 0.81 0.87 0.99 0.75 0.54 0.55 0.50 8.37%
  YoY % -6.90% -12.12% 32.00% 38.89% -1.82% 10.00% -
  Horiz. % 162.00% 174.00% 198.00% 150.00% 108.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 24/05/10 14/05/09 -
Price 3.4500 3.1700 4.0600 2.8300 2.2800 2.0800 1.7400 -
P/RPS 2.28 2.77 2.60 1.27 1.34 1.39 1.71 4.91%
  YoY % -17.69% 6.54% 104.72% -5.22% -3.60% -18.71% -
  Horiz. % 133.33% 161.99% 152.05% 74.27% 78.36% 81.29% 100.00%
P/EPS 38.38 52.92 48.45 16.77 14.41 12.62 44.96 -2.60%
  YoY % -27.48% 9.23% 188.91% 16.38% 14.18% -71.93% -
  Horiz. % 85.36% 117.70% 107.76% 37.30% 32.05% 28.07% 100.00%
EY 2.61 1.89 2.06 5.96 6.94 7.92 2.22 2.73%
  YoY % 38.10% -8.25% -65.44% -14.12% -12.37% 256.76% -
  Horiz. % 117.57% 85.14% 92.79% 268.47% 312.61% 356.76% 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 0.85 1.16 0.60 0.53 0.54 0.50 9.24%
  YoY % 0.00% -26.72% 93.33% 13.21% -1.85% 8.00% -
  Horiz. % 170.00% 170.00% 232.00% 120.00% 106.00% 108.00% 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.
 


 

133  148  381  1563 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 HSI-H6P 0.20-0.065 
 NETX 0.015-0.005 
 KNM 0.380.00 
 GPACKET-WB 0.17+0.005 
 DSONIC-WA 0.410.00 
 NAIM 1.00+0.025 
 HSI-C7F 0.395+0.045 
 SEALINK 0.275+0.025 
 GENM 3.05-0.03 
Partners & Brokers