Highlights

[MBMR] YoY TTM Result on 2005-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     20.47%    YoY -     54.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,161,538 1,057,953 1,151,370 915,520 760,918 770,122 705,431 8.66%
  YoY % 9.79% -8.11% 25.76% 20.32% -1.20% 9.17% -
  Horiz. % 164.66% 149.97% 163.22% 129.78% 107.87% 109.17% 100.00%
PBT 160,931 129,340 137,466 92,277 66,240 127,590 165,875 -0.50%
  YoY % 24.42% -5.91% 48.97% 39.31% -48.08% -23.08% -
  Horiz. % 97.02% 77.97% 82.87% 55.63% 39.93% 76.92% 100.00%
Tax -17,416 -9,515 -17,642 -17,250 -22,496 -53,616 -62,411 -19.15%
  YoY % -83.04% 46.07% -2.27% 23.32% 58.04% 14.09% -
  Horiz. % 27.91% 15.25% 28.27% 27.64% 36.04% 85.91% 100.00%
NP 143,515 119,825 119,824 75,027 43,744 73,974 103,464 5.60%
  YoY % 19.77% 0.00% 59.71% 71.51% -40.87% -28.50% -
  Horiz. % 138.71% 115.81% 115.81% 72.52% 42.28% 71.50% 100.00%
NP to SH 123,305 101,211 104,374 67,655 43,744 73,974 103,464 2.96%
  YoY % 21.83% -3.03% 54.27% 54.66% -40.87% -28.50% -
  Horiz. % 119.18% 97.82% 100.88% 65.39% 42.28% 71.50% 100.00%
Tax Rate 10.82 % 7.36 % 12.83 % 18.69 % 33.96 % 42.02 % 37.63 % -18.74%
  YoY % 47.01% -42.63% -31.35% -44.96% -19.18% 11.67% -
  Horiz. % 28.75% 19.56% 34.10% 49.67% 90.25% 111.67% 100.00%
Total Cost 1,018,023 938,128 1,031,546 840,493 717,174 696,148 601,967 9.14%
  YoY % 8.52% -9.06% 22.73% 17.20% 3.02% 15.65% -
  Horiz. % 169.12% 155.84% 171.36% 139.62% 119.14% 115.65% 100.00%
Net Worth 835,274 731,273 649,577 556,573 519,725 512,725 484,396 9.50%
  YoY % 14.22% 12.58% 16.71% 7.09% 1.37% 5.85% -
  Horiz. % 172.44% 150.97% 134.10% 114.90% 107.29% 105.85% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 14,452 12,976 21,136 21,133 42,039 48,678 33,375 -13.01%
  YoY % 11.38% -38.61% 0.01% -49.73% -13.64% 45.85% -
  Horiz. % 43.30% 38.88% 63.33% 63.32% 125.96% 145.85% 100.00%
Div Payout % 11.72 % 12.82 % 20.25 % 31.24 % 96.10 % 65.80 % 32.26 % -15.52%
  YoY % -8.58% -36.69% -35.18% -67.49% 46.05% 103.97% -
  Horiz. % 36.33% 39.74% 62.77% 96.84% 297.89% 203.97% 100.00%
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 835,274 731,273 649,577 556,573 519,725 512,725 484,396 9.50%
  YoY % 14.22% 12.58% 16.71% 7.09% 1.37% 5.85% -
  Horiz. % 172.44% 150.97% 134.10% 114.90% 107.29% 105.85% 100.00%
NOSH 242,108 240,550 236,210 234,841 234,110 232,002 231,768 0.73%
  YoY % 0.65% 1.84% 0.58% 0.31% 0.91% 0.10% -
  Horiz. % 104.46% 103.79% 101.92% 101.33% 101.01% 100.10% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.36 % 11.33 % 10.41 % 8.20 % 5.75 % 9.61 % 14.67 % -2.81%
  YoY % 9.09% 8.84% 26.95% 42.61% -40.17% -34.49% -
  Horiz. % 84.25% 77.23% 70.96% 55.90% 39.20% 65.51% 100.00%
ROE 14.76 % 13.84 % 16.07 % 12.16 % 8.42 % 14.43 % 21.36 % -5.97%
  YoY % 6.65% -13.88% 32.15% 44.42% -41.65% -32.44% -
  Horiz. % 69.10% 64.79% 75.23% 56.93% 39.42% 67.56% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 479.76 439.81 487.43 389.85 325.03 331.95 304.37 7.87%
  YoY % 9.08% -9.77% 25.03% 19.94% -2.08% 9.06% -
  Horiz. % 157.62% 144.50% 160.14% 128.08% 106.79% 109.06% 100.00%
EPS 50.93 42.07 44.19 28.81 18.69 31.89 44.64 2.22%
  YoY % 21.06% -4.80% 53.38% 54.15% -41.39% -28.56% -
  Horiz. % 114.09% 94.24% 98.99% 64.54% 41.87% 71.44% 100.00%
DPS 6.00 5.48 9.00 9.00 18.00 21.00 14.40 -13.57%
  YoY % 9.49% -39.11% 0.00% -50.00% -14.29% 45.83% -
  Horiz. % 41.67% 38.06% 62.50% 62.50% 125.00% 145.83% 100.00%
NAPS 3.4500 3.0400 2.7500 2.3700 2.2200 2.2100 2.0900 8.70%
  YoY % 13.49% 10.55% 16.03% 6.76% 0.45% 5.74% -
  Horiz. % 165.07% 145.45% 131.58% 113.40% 106.22% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 297.15 270.65 294.55 234.22 194.66 197.02 180.47 8.66%
  YoY % 9.79% -8.11% 25.76% 20.32% -1.20% 9.17% -
  Horiz. % 164.65% 149.97% 163.21% 129.78% 107.86% 109.17% 100.00%
EPS 31.54 25.89 26.70 17.31 11.19 18.92 26.47 2.96%
  YoY % 21.82% -3.03% 54.25% 54.69% -40.86% -28.52% -
  Horiz. % 119.15% 97.81% 100.87% 65.39% 42.27% 71.48% 100.00%
DPS 3.70 3.32 5.41 5.41 10.75 12.45 8.54 -13.00%
  YoY % 11.45% -38.63% 0.00% -49.67% -13.65% 45.78% -
  Horiz. % 43.33% 38.88% 63.35% 63.35% 125.88% 145.78% 100.00%
NAPS 2.1369 1.8708 1.6618 1.4239 1.3296 1.3117 1.2392 9.50%
  YoY % 14.22% 12.58% 16.71% 7.09% 1.36% 5.85% -
  Horiz. % 172.44% 150.97% 134.10% 114.90% 107.30% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.6600 2.6000 2.1800 2.0500 1.7500 2.4800 1.9300 -
P/RPS 0.35 0.59 0.45 0.53 0.54 0.75 0.63 -9.32%
  YoY % -40.68% 31.11% -15.09% -1.85% -28.00% 19.05% -
  Horiz. % 55.56% 93.65% 71.43% 84.13% 85.71% 119.05% 100.00%
P/EPS 3.26 6.18 4.93 7.12 9.37 7.78 4.32 -4.58%
  YoY % -47.25% 25.35% -30.76% -24.01% 20.44% 80.09% -
  Horiz. % 75.46% 143.06% 114.12% 164.81% 216.90% 180.09% 100.00%
EY 30.68 16.18 20.27 14.05 10.68 12.86 23.13 4.82%
  YoY % 89.62% -20.18% 44.27% 31.55% -16.95% -44.40% -
  Horiz. % 132.64% 69.95% 87.64% 60.74% 46.17% 55.60% 100.00%
DY 3.61 2.11 4.13 4.39 10.29 8.47 7.46 -11.38%
  YoY % 71.09% -48.91% -5.92% -57.34% 21.49% 13.54% -
  Horiz. % 48.39% 28.28% 55.36% 58.85% 137.94% 113.54% 100.00%
P/NAPS 0.48 0.86 0.79 0.86 0.79 1.12 0.92 -10.27%
  YoY % -44.19% 8.86% -8.14% 8.86% -29.46% 21.74% -
  Horiz. % 52.17% 93.48% 85.87% 93.48% 85.87% 121.74% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 15/11/02 -
Price 1.7900 2.6300 2.2500 2.0200 1.8800 2.4600 1.9800 -
P/RPS 0.37 0.60 0.46 0.52 0.58 0.74 0.65 -8.96%
  YoY % -38.33% 30.43% -11.54% -10.34% -21.62% 13.85% -
  Horiz. % 56.92% 92.31% 70.77% 80.00% 89.23% 113.85% 100.00%
P/EPS 3.51 6.25 5.09 7.01 10.06 7.72 4.44 -3.84%
  YoY % -43.84% 22.79% -27.39% -30.32% 30.31% 73.87% -
  Horiz. % 79.05% 140.77% 114.64% 157.88% 226.58% 173.87% 100.00%
EY 28.45 16.00 19.64 14.26 9.94 12.96 22.55 3.95%
  YoY % 77.81% -18.53% 37.73% 43.46% -23.30% -42.53% -
  Horiz. % 126.16% 70.95% 87.10% 63.24% 44.08% 57.47% 100.00%
DY 3.35 2.08 4.00 4.46 9.57 8.54 7.27 -12.10%
  YoY % 61.06% -48.00% -10.31% -53.40% 12.06% 17.47% -
  Horiz. % 46.08% 28.61% 55.02% 61.35% 131.64% 117.47% 100.00%
P/NAPS 0.52 0.87 0.82 0.85 0.85 1.11 0.95 -9.55%
  YoY % -40.23% 6.10% -3.53% 0.00% -23.42% 16.84% -
  Horiz. % 54.74% 91.58% 86.32% 89.47% 89.47% 116.84% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers