Highlights

[MBMR] YoY TTM Result on 2012-06-30 [#2]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.74%    YoY -     7.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,800,765 1,910,422 2,293,235 2,071,691 1,551,673 1,359,307 1,096,168 8.62%
  YoY % -5.74% -16.69% 10.69% 33.51% 14.15% 24.01% -
  Horiz. % 164.28% 174.28% 209.20% 188.99% 141.55% 124.01% 100.00%
PBT 166,795 147,420 196,592 175,180 150,771 151,689 92,292 10.36%
  YoY % 13.14% -25.01% 12.22% 16.19% -0.61% 64.36% -
  Horiz. % 180.73% 159.73% 213.01% 189.81% 163.36% 164.36% 100.00%
Tax -21,906 -4,293 -23,831 -13,810 -8,559 -13,638 -6,080 23.80%
  YoY % -410.27% 81.99% -72.56% -61.35% 37.24% -124.31% -
  Horiz. % 360.30% 70.61% 391.96% 227.14% 140.77% 224.31% 100.00%
NP 144,889 143,127 172,761 161,370 142,212 138,051 86,212 9.03%
  YoY % 1.23% -17.15% 7.06% 13.47% 3.01% 60.13% -
  Horiz. % 168.06% 166.02% 200.39% 187.18% 164.96% 160.13% 100.00%
NP to SH 121,921 122,647 135,877 132,198 122,931 121,941 71,947 9.18%
  YoY % -0.59% -9.74% 2.78% 7.54% 0.81% 69.49% -
  Horiz. % 169.46% 170.47% 188.86% 183.74% 170.86% 169.49% 100.00%
Tax Rate 13.13 % 2.91 % 12.12 % 7.88 % 5.68 % 8.99 % 6.59 % 12.17%
  YoY % 351.20% -75.99% 53.81% 38.73% -36.82% 36.42% -
  Horiz. % 199.24% 44.16% 183.92% 119.58% 86.19% 136.42% 100.00%
Total Cost 1,655,876 1,767,295 2,120,474 1,910,321 1,409,461 1,221,256 1,009,956 8.59%
  YoY % -6.30% -16.66% 11.00% 35.54% 15.41% 20.92% -
  Horiz. % 163.96% 174.99% 209.96% 189.15% 139.56% 120.92% 100.00%
Net Worth 1,609,664 1,485,614 1,387,000 789,571 971,507 961,460 857,159 11.07%
  YoY % 8.35% 7.11% 75.67% -18.73% 1.04% 12.17% -
  Horiz. % 187.79% 173.32% 161.81% 92.11% 113.34% 112.17% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 58,622 27,353 21,539 31,455 38,759 7,258 0 -
  YoY % 114.32% 26.99% -31.52% -18.84% 434.00% 0.00% -
  Horiz. % 807.66% 376.86% 296.76% 433.37% 534.00% 100.00% -
Div Payout % 48.08 % 22.30 % 15.85 % 23.79 % 31.53 % 5.95 % - % -
  YoY % 115.61% 40.69% -33.38% -24.55% 429.92% 0.00% -
  Horiz. % 808.07% 374.79% 266.39% 399.83% 529.92% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,609,664 1,485,614 1,387,000 789,571 971,507 961,460 857,159 11.07%
  YoY % 8.35% 7.11% 75.67% -18.73% 1.04% 12.17% -
  Horiz. % 187.79% 173.32% 161.81% 92.11% 113.34% 112.17% 100.00%
NOSH 390,695 390,951 390,704 263,190 242,876 240,967 242,135 8.30%
  YoY % -0.07% 0.06% 48.45% 8.36% 0.79% -0.48% -
  Horiz. % 161.35% 161.46% 161.36% 108.70% 100.31% 99.52% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.05 % 7.49 % 7.53 % 7.79 % 9.17 % 10.16 % 7.86 % 0.40%
  YoY % 7.48% -0.53% -3.34% -15.05% -9.74% 29.26% -
  Horiz. % 102.42% 95.29% 95.80% 99.11% 116.67% 129.26% 100.00%
ROE 7.57 % 8.26 % 9.80 % 16.74 % 12.65 % 12.68 % 8.39 % -1.70%
  YoY % -8.35% -15.71% -41.46% 32.33% -0.24% 51.13% -
  Horiz. % 90.23% 98.45% 116.81% 199.52% 150.77% 151.13% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 460.91 488.66 586.95 787.15 638.87 564.10 452.71 0.30%
  YoY % -5.68% -16.75% -25.43% 23.21% 13.25% 24.61% -
  Horiz. % 101.81% 107.94% 129.65% 173.88% 141.12% 124.61% 100.00%
EPS 31.21 31.37 34.78 50.23 50.61 50.60 29.71 0.82%
  YoY % -0.51% -9.80% -30.76% -0.75% 0.02% 70.31% -
  Horiz. % 105.05% 105.59% 117.06% 169.07% 170.35% 170.31% 100.00%
DPS 15.00 7.00 5.51 11.95 16.00 3.00 0.00 -
  YoY % 114.29% 27.04% -53.89% -25.31% 433.33% 0.00% -
  Horiz. % 500.00% 233.33% 183.67% 398.33% 533.33% 100.00% -
NAPS 4.1200 3.8000 3.5500 3.0000 4.0000 3.9900 3.5400 2.56%
  YoY % 8.42% 7.04% 18.33% -25.00% 0.25% 12.71% -
  Horiz. % 116.38% 107.34% 100.28% 84.75% 112.99% 112.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,908
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 460.66 488.71 586.64 529.97 396.94 347.73 280.42 8.62%
  YoY % -5.74% -16.69% 10.69% 33.51% 14.15% 24.00% -
  Horiz. % 164.28% 174.28% 209.20% 188.99% 141.55% 124.00% 100.00%
EPS 31.19 31.37 34.76 33.82 31.45 31.19 18.41 9.18%
  YoY % -0.57% -9.75% 2.78% 7.54% 0.83% 69.42% -
  Horiz. % 169.42% 170.40% 188.81% 183.70% 170.83% 169.42% 100.00%
DPS 15.00 7.00 5.51 8.05 9.92 1.86 0.00 -
  YoY % 114.29% 27.04% -31.55% -18.85% 433.33% 0.00% -
  Horiz. % 806.45% 376.34% 296.24% 432.80% 533.33% 100.00% -
NAPS 4.1178 3.8004 3.5482 2.0198 2.4853 2.4596 2.1927 11.07%
  YoY % 8.35% 7.11% 75.67% -18.73% 1.04% 12.17% -
  Horiz. % 187.80% 173.32% 161.82% 92.11% 113.34% 112.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.4800 3.1000 3.8300 2.9900 2.4800 2.2300 1.7700 -
P/RPS 0.76 0.63 0.65 0.38 0.39 0.40 0.39 11.76%
  YoY % 20.63% -3.08% 71.05% -2.56% -2.50% 2.56% -
  Horiz. % 194.87% 161.54% 166.67% 97.44% 100.00% 102.56% 100.00%
P/EPS 11.15 9.88 11.01 5.95 4.90 4.41 5.96 11.00%
  YoY % 12.85% -10.26% 85.04% 21.43% 11.11% -26.01% -
  Horiz. % 187.08% 165.77% 184.73% 99.83% 82.21% 73.99% 100.00%
EY 8.97 10.12 9.08 16.80 20.41 22.69 16.79 -9.92%
  YoY % -11.36% 11.45% -45.95% -17.69% -10.05% 35.14% -
  Horiz. % 53.42% 60.27% 54.08% 100.06% 121.56% 135.14% 100.00%
DY 4.31 2.26 1.44 4.00 6.45 1.35 0.00 -
  YoY % 90.71% 56.94% -64.00% -37.98% 377.78% 0.00% -
  Horiz. % 319.26% 167.41% 106.67% 296.30% 477.78% 100.00% -
P/NAPS 0.84 0.82 1.08 1.00 0.62 0.56 0.50 9.03%
  YoY % 2.44% -24.07% 8.00% 61.29% 10.71% 12.00% -
  Horiz. % 168.00% 164.00% 216.00% 200.00% 124.00% 112.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 -
Price 3.0900 2.8800 3.6700 3.9200 2.2800 2.4300 1.8200 -
P/RPS 0.67 0.59 0.63 0.50 0.36 0.43 0.40 8.97%
  YoY % 13.56% -6.35% 26.00% 38.89% -16.28% 7.50% -
  Horiz. % 167.50% 147.50% 157.50% 125.00% 90.00% 107.50% 100.00%
P/EPS 9.90 9.18 10.55 7.80 4.50 4.80 6.13 8.31%
  YoY % 7.84% -12.99% 35.26% 73.33% -6.25% -21.70% -
  Horiz. % 161.50% 149.76% 172.10% 127.24% 73.41% 78.30% 100.00%
EY 10.10 10.89 9.48 12.81 22.20 20.82 16.33 -7.69%
  YoY % -7.25% 14.87% -26.00% -42.30% 6.63% 27.50% -
  Horiz. % 61.85% 66.69% 58.05% 78.44% 135.95% 127.50% 100.00%
DY 4.85 2.43 1.50 3.05 7.02 1.23 0.00 -
  YoY % 99.59% 62.00% -50.82% -56.55% 470.73% 0.00% -
  Horiz. % 394.31% 197.56% 121.95% 247.97% 570.73% 100.00% -
P/NAPS 0.75 0.76 1.03 1.31 0.57 0.61 0.51 6.64%
  YoY % -1.32% -26.21% -21.37% 129.82% -6.56% 19.61% -
  Horiz. % 147.06% 149.02% 201.96% 256.86% 111.76% 119.61% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers