Highlights

[MBMR] YoY TTM Result on 2010-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     25.57%    YoY -     69.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,293,235 2,071,691 1,551,673 1,359,307 1,096,168 1,166,768 1,070,421 13.53%
  YoY % 10.69% 33.51% 14.15% 24.01% -6.05% 9.00% -
  Horiz. % 214.24% 193.54% 144.96% 126.99% 102.41% 109.00% 100.00%
PBT 196,592 175,180 150,771 151,689 92,292 167,547 117,989 8.87%
  YoY % 12.22% 16.19% -0.61% 64.36% -44.92% 42.00% -
  Horiz. % 166.62% 148.47% 127.78% 128.56% 78.22% 142.00% 100.00%
Tax -23,831 -13,810 -8,559 -13,638 -6,080 -17,559 -9,043 17.51%
  YoY % -72.56% -61.35% 37.24% -124.31% 65.37% -94.17% -
  Horiz. % 263.53% 152.71% 94.65% 150.81% 67.23% 194.17% 100.00%
NP 172,761 161,370 142,212 138,051 86,212 149,988 108,946 7.98%
  YoY % 7.06% 13.47% 3.01% 60.13% -42.52% 37.67% -
  Horiz. % 158.57% 148.12% 130.53% 126.72% 79.13% 137.67% 100.00%
NP to SH 135,877 132,198 122,931 121,941 71,947 129,617 91,540 6.80%
  YoY % 2.78% 7.54% 0.81% 69.49% -44.49% 41.60% -
  Horiz. % 148.43% 144.42% 134.29% 133.21% 78.60% 141.60% 100.00%
Tax Rate 12.12 % 7.88 % 5.68 % 8.99 % 6.59 % 10.48 % 7.66 % 7.94%
  YoY % 53.81% 38.73% -36.82% 36.42% -37.12% 36.81% -
  Horiz. % 158.22% 102.87% 74.15% 117.36% 86.03% 136.81% 100.00%
Total Cost 2,120,474 1,910,321 1,409,461 1,221,256 1,009,956 1,016,780 961,475 14.08%
  YoY % 11.00% 35.54% 15.41% 20.92% -0.67% 5.75% -
  Horiz. % 220.54% 198.69% 146.59% 127.02% 105.04% 105.75% 100.00%
Net Worth 1,387,000 789,571 971,507 961,460 857,159 827,988 703,245 11.97%
  YoY % 75.67% -18.73% 1.04% 12.17% 3.52% 17.74% -
  Horiz. % 197.23% 112.28% 138.15% 136.72% 121.89% 117.74% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 21,539 31,455 38,759 7,258 0 14,452 12,976 8.80%
  YoY % -31.52% -18.84% 434.00% 0.00% 0.00% 11.38% -
  Horiz. % 165.99% 242.41% 298.69% 55.94% 0.00% 111.38% 100.00%
Div Payout % 15.85 % 23.79 % 31.53 % 5.95 % - % 11.15 % 14.18 % 1.87%
  YoY % -33.38% -24.55% 429.92% 0.00% 0.00% -21.37% -
  Horiz. % 111.78% 167.77% 222.36% 41.96% 0.00% 78.63% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,387,000 789,571 971,507 961,460 857,159 827,988 703,245 11.97%
  YoY % 75.67% -18.73% 1.04% 12.17% 3.52% 17.74% -
  Horiz. % 197.23% 112.28% 138.15% 136.72% 121.89% 117.74% 100.00%
NOSH 390,704 263,190 242,876 240,967 242,135 242,101 240,015 8.45%
  YoY % 48.45% 8.36% 0.79% -0.48% 0.01% 0.87% -
  Horiz. % 162.78% 109.66% 101.19% 100.40% 100.88% 100.87% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.53 % 7.79 % 9.17 % 10.16 % 7.86 % 12.85 % 10.18 % -4.90%
  YoY % -3.34% -15.05% -9.74% 29.26% -38.83% 26.23% -
  Horiz. % 73.97% 76.52% 90.08% 99.80% 77.21% 126.23% 100.00%
ROE 9.80 % 16.74 % 12.65 % 12.68 % 8.39 % 15.65 % 13.02 % -4.62%
  YoY % -41.46% 32.33% -0.24% 51.13% -46.39% 20.20% -
  Horiz. % 75.27% 128.57% 97.16% 97.39% 64.44% 120.20% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 586.95 787.15 638.87 564.10 452.71 481.93 445.98 4.68%
  YoY % -25.43% 23.21% 13.25% 24.61% -6.06% 8.06% -
  Horiz. % 131.61% 176.50% 143.25% 126.49% 101.51% 108.06% 100.00%
EPS 34.78 50.23 50.61 50.60 29.71 53.54 38.14 -1.52%
  YoY % -30.76% -0.75% 0.02% 70.31% -44.51% 40.38% -
  Horiz. % 91.19% 131.70% 132.70% 132.67% 77.90% 140.38% 100.00%
DPS 5.51 11.95 16.00 3.00 0.00 6.00 5.48 0.09%
  YoY % -53.89% -25.31% 433.33% 0.00% 0.00% 9.49% -
  Horiz. % 100.55% 218.07% 291.97% 54.74% 0.00% 109.49% 100.00%
NAPS 3.5500 3.0000 4.0000 3.9900 3.5400 3.4200 2.9300 3.25%
  YoY % 18.33% -25.00% 0.25% 12.71% 3.51% 16.72% -
  Horiz. % 121.16% 102.39% 136.52% 136.18% 120.82% 116.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 586.67 530.00 396.96 347.75 280.43 298.49 273.84 13.53%
  YoY % 10.69% 33.51% 14.15% 24.01% -6.05% 9.00% -
  Horiz. % 214.24% 193.54% 144.96% 126.99% 102.41% 109.00% 100.00%
EPS 34.76 33.82 31.45 31.20 18.41 33.16 23.42 6.80%
  YoY % 2.78% 7.54% 0.80% 69.47% -44.48% 41.59% -
  Horiz. % 148.42% 144.41% 134.29% 133.22% 78.61% 141.59% 100.00%
DPS 5.51 8.05 9.92 1.86 0.00 3.70 3.32 8.80%
  YoY % -31.55% -18.85% 433.33% 0.00% 0.00% 11.45% -
  Horiz. % 165.96% 242.47% 298.80% 56.02% 0.00% 111.45% 100.00%
NAPS 3.5483 2.0199 2.4854 2.4597 2.1929 2.1182 1.7991 11.97%
  YoY % 75.67% -18.73% 1.04% 12.17% 3.53% 17.74% -
  Horiz. % 197.23% 112.27% 138.15% 136.72% 121.89% 117.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.8300 2.9900 2.4800 2.2300 1.7700 1.9100 2.5100 -
P/RPS 0.65 0.38 0.39 0.40 0.39 0.40 0.56 2.51%
  YoY % 71.05% -2.56% -2.50% 2.56% -2.50% -28.57% -
  Horiz. % 116.07% 67.86% 69.64% 71.43% 69.64% 71.43% 100.00%
P/EPS 11.01 5.95 4.90 4.41 5.96 3.57 6.58 8.95%
  YoY % 85.04% 21.43% 11.11% -26.01% 66.95% -45.74% -
  Horiz. % 167.33% 90.43% 74.47% 67.02% 90.58% 54.26% 100.00%
EY 9.08 16.80 20.41 22.69 16.79 28.03 15.19 -8.21%
  YoY % -45.95% -17.69% -10.05% 35.14% -40.10% 84.53% -
  Horiz. % 59.78% 110.60% 134.36% 149.37% 110.53% 184.53% 100.00%
DY 1.44 4.00 6.45 1.35 0.00 3.14 2.18 -6.67%
  YoY % -64.00% -37.98% 377.78% 0.00% 0.00% 44.04% -
  Horiz. % 66.06% 183.49% 295.87% 61.93% 0.00% 144.04% 100.00%
P/NAPS 1.08 1.00 0.62 0.56 0.50 0.56 0.86 3.87%
  YoY % 8.00% 61.29% 10.71% 12.00% -10.71% -34.88% -
  Horiz. % 125.58% 116.28% 72.09% 65.12% 58.14% 65.12% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 07/08/08 09/08/07 -
Price 3.6700 3.9200 2.2800 2.4300 1.8200 1.8500 2.5400 -
P/RPS 0.63 0.50 0.36 0.43 0.40 0.38 0.57 1.68%
  YoY % 26.00% 38.89% -16.28% 7.50% 5.26% -33.33% -
  Horiz. % 110.53% 87.72% 63.16% 75.44% 70.18% 66.67% 100.00%
P/EPS 10.55 7.80 4.50 4.80 6.13 3.46 6.66 7.96%
  YoY % 35.26% 73.33% -6.25% -21.70% 77.17% -48.05% -
  Horiz. % 158.41% 117.12% 67.57% 72.07% 92.04% 51.95% 100.00%
EY 9.48 12.81 22.20 20.82 16.33 28.94 15.02 -7.38%
  YoY % -26.00% -42.30% 6.63% 27.50% -43.57% 92.68% -
  Horiz. % 63.12% 85.29% 147.80% 138.62% 108.72% 192.68% 100.00%
DY 1.50 3.05 7.02 1.23 0.00 3.24 2.16 -5.89%
  YoY % -50.82% -56.55% 470.73% 0.00% 0.00% 50.00% -
  Horiz. % 69.44% 141.20% 325.00% 56.94% 0.00% 150.00% 100.00%
P/NAPS 1.03 1.31 0.57 0.61 0.51 0.54 0.87 2.85%
  YoY % -21.37% 129.82% -6.56% 19.61% -5.56% -37.93% -
  Horiz. % 118.39% 150.57% 65.52% 70.11% 58.62% 62.07% 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.
 


 

347  313  573  1045 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.02 
 IWCITY 1.020.00 
 TDM 0.32+0.035 
 TIGER 0.13+0.01 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.0250.00 
 SERBADK-WA 0.485+0.18 
 DGB 0.135+0.005 
 WCEHB 0.34+0.01 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers