Highlights

[MBMR] YoY TTM Result on 2007-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 14-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     10.56%    YoY -     -3.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,449,811 1,079,501 1,161,538 1,057,953 1,151,370 915,520 760,918 11.34%
  YoY % 34.30% -7.06% 9.79% -8.11% 25.76% 20.32% -
  Horiz. % 190.53% 141.87% 152.65% 139.04% 151.31% 120.32% 100.00%
PBT 165,113 78,546 160,931 129,340 137,466 92,277 66,240 16.43%
  YoY % 110.21% -51.19% 24.42% -5.91% 48.97% 39.31% -
  Horiz. % 249.26% 118.58% 242.95% 195.26% 207.53% 139.31% 100.00%
Tax -14,281 -3,757 -17,416 -9,515 -17,642 -17,250 -22,496 -7.29%
  YoY % -280.12% 78.43% -83.04% 46.07% -2.27% 23.32% -
  Horiz. % 63.48% 16.70% 77.42% 42.30% 78.42% 76.68% 100.00%
NP 150,832 74,789 143,515 119,825 119,824 75,027 43,744 22.90%
  YoY % 101.68% -47.89% 19.77% 0.00% 59.71% 71.51% -
  Horiz. % 344.81% 170.97% 328.08% 273.92% 273.92% 171.51% 100.00%
NP to SH 133,749 62,287 123,305 101,211 104,374 67,655 43,744 20.46%
  YoY % 114.73% -49.49% 21.83% -3.03% 54.27% 54.66% -
  Horiz. % 305.75% 142.39% 281.88% 231.37% 238.60% 154.66% 100.00%
Tax Rate 8.65 % 4.78 % 10.82 % 7.36 % 12.83 % 18.69 % 33.96 % -20.37%
  YoY % 80.96% -55.82% 47.01% -42.63% -31.35% -44.96% -
  Horiz. % 25.47% 14.08% 31.86% 21.67% 37.78% 55.04% 100.00%
Total Cost 1,298,979 1,004,712 1,018,023 938,128 1,031,546 840,493 717,174 10.40%
  YoY % 29.29% -1.31% 8.52% -9.06% 22.73% 17.20% -
  Horiz. % 181.12% 140.09% 141.95% 130.81% 143.83% 117.20% 100.00%
Net Worth 985,164 874,016 835,274 731,273 649,577 556,573 519,725 11.24%
  YoY % 12.72% 4.64% 14.22% 12.58% 16.71% 7.09% -
  Horiz. % 189.55% 168.17% 160.71% 140.70% 124.98% 107.09% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 19,331 0 14,452 12,976 21,136 21,133 42,039 -12.14%
  YoY % 0.00% 0.00% 11.38% -38.61% 0.01% -49.73% -
  Horiz. % 45.98% 0.00% 34.38% 30.87% 50.28% 50.27% 100.00%
Div Payout % 14.45 % - % 11.72 % 12.82 % 20.25 % 31.24 % 96.10 % -27.07%
  YoY % 0.00% 0.00% -8.58% -36.69% -35.18% -67.49% -
  Horiz. % 15.04% 0.00% 12.20% 13.34% 21.07% 32.51% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 985,164 874,016 835,274 731,273 649,577 556,573 519,725 11.24%
  YoY % 12.72% 4.64% 14.22% 12.58% 16.71% 7.09% -
  Horiz. % 189.55% 168.17% 160.71% 140.70% 124.98% 107.09% 100.00%
NOSH 241,461 242,109 242,108 240,550 236,210 234,841 234,110 0.52%
  YoY % -0.27% 0.00% 0.65% 1.84% 0.58% 0.31% -
  Horiz. % 103.14% 103.42% 103.42% 102.75% 100.90% 100.31% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.40 % 6.93 % 12.36 % 11.33 % 10.41 % 8.20 % 5.75 % 10.38%
  YoY % 50.07% -43.93% 9.09% 8.84% 26.95% 42.61% -
  Horiz. % 180.87% 120.52% 214.96% 197.04% 181.04% 142.61% 100.00%
ROE 13.58 % 7.13 % 14.76 % 13.84 % 16.07 % 12.16 % 8.42 % 8.29%
  YoY % 90.46% -51.69% 6.65% -13.88% 32.15% 44.42% -
  Horiz. % 161.28% 84.68% 175.30% 164.37% 190.86% 144.42% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 600.43 445.87 479.76 439.81 487.43 389.85 325.03 10.77%
  YoY % 34.66% -7.06% 9.08% -9.77% 25.03% 19.94% -
  Horiz. % 184.73% 137.18% 147.60% 135.31% 149.96% 119.94% 100.00%
EPS 55.39 25.73 50.93 42.07 44.19 28.81 18.69 19.84%
  YoY % 115.27% -49.48% 21.06% -4.80% 53.38% 54.15% -
  Horiz. % 296.36% 137.67% 272.50% 225.09% 236.44% 154.15% 100.00%
DPS 8.00 0.00 6.00 5.48 9.00 9.00 18.00 -12.64%
  YoY % 0.00% 0.00% 9.49% -39.11% 0.00% -50.00% -
  Horiz. % 44.44% 0.00% 33.33% 30.44% 50.00% 50.00% 100.00%
NAPS 4.0800 3.6100 3.4500 3.0400 2.7500 2.3700 2.2200 10.67%
  YoY % 13.02% 4.64% 13.49% 10.55% 16.03% 6.76% -
  Horiz. % 183.78% 162.61% 155.41% 136.94% 123.87% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 370.90 276.17 297.15 270.65 294.55 234.22 194.66 11.34%
  YoY % 34.30% -7.06% 9.79% -8.11% 25.76% 20.32% -
  Horiz. % 190.54% 141.87% 152.65% 139.04% 151.32% 120.32% 100.00%
EPS 34.22 15.93 31.54 25.89 26.70 17.31 11.19 20.47%
  YoY % 114.81% -49.49% 21.82% -3.03% 54.25% 54.69% -
  Horiz. % 305.81% 142.36% 281.86% 231.37% 238.61% 154.69% 100.00%
DPS 4.95 0.00 3.70 3.32 5.41 5.41 10.75 -12.12%
  YoY % 0.00% 0.00% 11.45% -38.63% 0.00% -49.67% -
  Horiz. % 46.05% 0.00% 34.42% 30.88% 50.33% 50.33% 100.00%
NAPS 2.5203 2.2360 2.1369 1.8708 1.6618 1.4239 1.3296 11.24%
  YoY % 12.71% 4.64% 14.22% 12.58% 16.71% 7.09% -
  Horiz. % 189.55% 168.17% 160.72% 140.70% 124.98% 107.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.4400 1.7800 1.6600 2.6000 2.1800 2.0500 1.7500 -
P/RPS 0.41 0.40 0.35 0.59 0.45 0.53 0.54 -4.48%
  YoY % 2.50% 14.29% -40.68% 31.11% -15.09% -1.85% -
  Horiz. % 75.93% 74.07% 64.81% 109.26% 83.33% 98.15% 100.00%
P/EPS 4.41 6.92 3.26 6.18 4.93 7.12 9.37 -11.80%
  YoY % -36.27% 112.27% -47.25% 25.35% -30.76% -24.01% -
  Horiz. % 47.07% 73.85% 34.79% 65.96% 52.61% 75.99% 100.00%
EY 22.70 14.45 30.68 16.18 20.27 14.05 10.68 13.38%
  YoY % 57.09% -52.90% 89.62% -20.18% 44.27% 31.55% -
  Horiz. % 212.55% 135.30% 287.27% 151.50% 189.79% 131.55% 100.00%
DY 3.28 0.00 3.61 2.11 4.13 4.39 10.29 -17.34%
  YoY % 0.00% 0.00% 71.09% -48.91% -5.92% -57.34% -
  Horiz. % 31.88% 0.00% 35.08% 20.51% 40.14% 42.66% 100.00%
P/NAPS 0.60 0.49 0.48 0.86 0.79 0.86 0.79 -4.48%
  YoY % 22.45% 2.08% -44.19% 8.86% -8.14% 8.86% -
  Horiz. % 75.95% 62.03% 60.76% 108.86% 100.00% 108.86% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 -
Price 2.3200 1.8500 1.7900 2.6300 2.2500 2.0200 1.8800 -
P/RPS 0.39 0.41 0.37 0.60 0.46 0.52 0.58 -6.40%
  YoY % -4.88% 10.81% -38.33% 30.43% -11.54% -10.34% -
  Horiz. % 67.24% 70.69% 63.79% 103.45% 79.31% 89.66% 100.00%
P/EPS 4.19 7.19 3.51 6.25 5.09 7.01 10.06 -13.58%
  YoY % -41.72% 104.84% -43.84% 22.79% -27.39% -30.32% -
  Horiz. % 41.65% 71.47% 34.89% 62.13% 50.60% 69.68% 100.00%
EY 23.88 13.91 28.45 16.00 19.64 14.26 9.94 15.72%
  YoY % 71.68% -51.11% 77.81% -18.53% 37.73% 43.46% -
  Horiz. % 240.24% 139.94% 286.22% 160.97% 197.59% 143.46% 100.00%
DY 3.45 0.00 3.35 2.08 4.00 4.46 9.57 -15.63%
  YoY % 0.00% 0.00% 61.06% -48.00% -10.31% -53.40% -
  Horiz. % 36.05% 0.00% 35.01% 21.73% 41.80% 46.60% 100.00%
P/NAPS 0.57 0.51 0.52 0.87 0.82 0.85 0.85 -6.44%
  YoY % 11.76% -1.92% -40.23% 6.10% -3.53% 0.00% -
  Horiz. % 67.06% 60.00% 61.18% 102.35% 96.47% 100.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers