Highlights

[MBMR] YoY TTM Result on 2008-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -4.87%    YoY -     21.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,584,450 1,449,811 1,079,501 1,161,538 1,057,953 1,151,370 915,520 9.57%
  YoY % 9.29% 34.30% -7.06% 9.79% -8.11% 25.76% -
  Horiz. % 173.07% 158.36% 117.91% 126.87% 115.56% 125.76% 100.00%
PBT 152,069 165,113 78,546 160,931 129,340 137,466 92,277 8.68%
  YoY % -7.90% 110.21% -51.19% 24.42% -5.91% 48.97% -
  Horiz. % 164.80% 178.93% 85.12% 174.40% 140.16% 148.97% 100.00%
Tax -9,409 -14,281 -3,757 -17,416 -9,515 -17,642 -17,250 -9.60%
  YoY % 34.12% -280.12% 78.43% -83.04% 46.07% -2.27% -
  Horiz. % 54.54% 82.79% 21.78% 100.96% 55.16% 102.27% 100.00%
NP 142,660 150,832 74,789 143,515 119,825 119,824 75,027 11.30%
  YoY % -5.42% 101.68% -47.89% 19.77% 0.00% 59.71% -
  Horiz. % 190.14% 201.04% 99.68% 191.28% 159.71% 159.71% 100.00%
NP to SH 123,951 133,749 62,287 123,305 101,211 104,374 67,655 10.61%
  YoY % -7.33% 114.73% -49.49% 21.83% -3.03% 54.27% -
  Horiz. % 183.21% 197.69% 92.07% 182.26% 149.60% 154.27% 100.00%
Tax Rate 6.19 % 8.65 % 4.78 % 10.82 % 7.36 % 12.83 % 18.69 % -16.81%
  YoY % -28.44% 80.96% -55.82% 47.01% -42.63% -31.35% -
  Horiz. % 33.12% 46.28% 25.58% 57.89% 39.38% 68.65% 100.00%
Total Cost 1,441,790 1,298,979 1,004,712 1,018,023 938,128 1,031,546 840,493 9.41%
  YoY % 10.99% 29.29% -1.31% 8.52% -9.06% 22.73% -
  Horiz. % 171.54% 154.55% 119.54% 121.12% 111.62% 122.73% 100.00%
Net Worth 970,996 985,164 874,016 835,274 731,273 649,577 556,573 9.71%
  YoY % -1.44% 12.72% 4.64% 14.22% 12.58% 16.71% -
  Horiz. % 174.46% 177.01% 157.04% 150.07% 131.39% 116.71% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 35,667 19,331 0 14,452 12,976 21,136 21,133 9.11%
  YoY % 84.51% 0.00% 0.00% 11.38% -38.61% 0.01% -
  Horiz. % 168.77% 91.47% 0.00% 68.39% 61.40% 100.01% 100.00%
Div Payout % 28.78 % 14.45 % - % 11.72 % 12.82 % 20.25 % 31.24 % -1.36%
  YoY % 99.17% 0.00% 0.00% -8.58% -36.69% -35.18% -
  Horiz. % 92.13% 46.25% 0.00% 37.52% 41.04% 64.82% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 970,996 985,164 874,016 835,274 731,273 649,577 556,573 9.71%
  YoY % -1.44% 12.72% 4.64% 14.22% 12.58% 16.71% -
  Horiz. % 174.46% 177.01% 157.04% 150.07% 131.39% 116.71% 100.00%
NOSH 242,749 241,461 242,109 242,108 240,550 236,210 234,841 0.55%
  YoY % 0.53% -0.27% 0.00% 0.65% 1.84% 0.58% -
  Horiz. % 103.37% 102.82% 103.10% 103.09% 102.43% 100.58% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.00 % 10.40 % 6.93 % 12.36 % 11.33 % 10.41 % 8.20 % 1.56%
  YoY % -13.46% 50.07% -43.93% 9.09% 8.84% 26.95% -
  Horiz. % 109.76% 126.83% 84.51% 150.73% 138.17% 126.95% 100.00%
ROE 12.77 % 13.58 % 7.13 % 14.76 % 13.84 % 16.07 % 12.16 % 0.82%
  YoY % -5.96% 90.46% -51.69% 6.65% -13.88% 32.15% -
  Horiz. % 105.02% 111.68% 58.63% 121.38% 113.82% 132.15% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 652.71 600.43 445.87 479.76 439.81 487.43 389.85 8.96%
  YoY % 8.71% 34.66% -7.06% 9.08% -9.77% 25.03% -
  Horiz. % 167.43% 154.02% 114.37% 123.06% 112.82% 125.03% 100.00%
EPS 51.06 55.39 25.73 50.93 42.07 44.19 28.81 10.00%
  YoY % -7.82% 115.27% -49.48% 21.06% -4.80% 53.38% -
  Horiz. % 177.23% 192.26% 89.31% 176.78% 146.03% 153.38% 100.00%
DPS 14.70 8.00 0.00 6.00 5.48 9.00 9.00 8.52%
  YoY % 83.75% 0.00% 0.00% 9.49% -39.11% 0.00% -
  Horiz. % 163.33% 88.89% 0.00% 66.67% 60.89% 100.00% 100.00%
NAPS 4.0000 4.0800 3.6100 3.4500 3.0400 2.7500 2.3700 9.11%
  YoY % -1.96% 13.02% 4.64% 13.49% 10.55% 16.03% -
  Horiz. % 168.78% 172.15% 152.32% 145.57% 128.27% 116.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 405.35 370.90 276.17 297.15 270.65 294.55 234.22 9.57%
  YoY % 9.29% 34.30% -7.06% 9.79% -8.11% 25.76% -
  Horiz. % 173.06% 158.36% 117.91% 126.87% 115.55% 125.76% 100.00%
EPS 31.71 34.22 15.93 31.54 25.89 26.70 17.31 10.61%
  YoY % -7.33% 114.81% -49.49% 21.82% -3.03% 54.25% -
  Horiz. % 183.19% 197.69% 92.03% 182.21% 149.57% 154.25% 100.00%
DPS 9.12 4.95 0.00 3.70 3.32 5.41 5.41 9.09%
  YoY % 84.24% 0.00% 0.00% 11.45% -38.63% 0.00% -
  Horiz. % 168.58% 91.50% 0.00% 68.39% 61.37% 100.00% 100.00%
NAPS 2.4841 2.5203 2.2360 2.1369 1.8708 1.6618 1.4239 9.71%
  YoY % -1.44% 12.71% 4.64% 14.22% 12.58% 16.71% -
  Horiz. % 174.46% 177.00% 157.03% 150.07% 131.39% 116.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.2900 2.4400 1.7800 1.6600 2.6000 2.1800 2.0500 -
P/RPS 0.35 0.41 0.40 0.35 0.59 0.45 0.53 -6.68%
  YoY % -14.63% 2.50% 14.29% -40.68% 31.11% -15.09% -
  Horiz. % 66.04% 77.36% 75.47% 66.04% 111.32% 84.91% 100.00%
P/EPS 4.48 4.41 6.92 3.26 6.18 4.93 7.12 -7.43%
  YoY % 1.59% -36.27% 112.27% -47.25% 25.35% -30.76% -
  Horiz. % 62.92% 61.94% 97.19% 45.79% 86.80% 69.24% 100.00%
EY 22.30 22.70 14.45 30.68 16.18 20.27 14.05 8.00%
  YoY % -1.76% 57.09% -52.90% 89.62% -20.18% 44.27% -
  Horiz. % 158.72% 161.57% 102.85% 218.36% 115.16% 144.27% 100.00%
DY 6.42 3.28 0.00 3.61 2.11 4.13 4.39 6.54%
  YoY % 95.73% 0.00% 0.00% 71.09% -48.91% -5.92% -
  Horiz. % 146.24% 74.72% 0.00% 82.23% 48.06% 94.08% 100.00%
P/NAPS 0.57 0.60 0.49 0.48 0.86 0.79 0.86 -6.62%
  YoY % -5.00% 22.45% 2.08% -44.19% 8.86% -8.14% -
  Horiz. % 66.28% 69.77% 56.98% 55.81% 100.00% 91.86% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 -
Price 2.4000 2.3200 1.8500 1.7900 2.6300 2.2500 2.0200 -
P/RPS 0.37 0.39 0.41 0.37 0.60 0.46 0.52 -5.51%
  YoY % -5.13% -4.88% 10.81% -38.33% 30.43% -11.54% -
  Horiz. % 71.15% 75.00% 78.85% 71.15% 115.38% 88.46% 100.00%
P/EPS 4.70 4.19 7.19 3.51 6.25 5.09 7.01 -6.44%
  YoY % 12.17% -41.72% 104.84% -43.84% 22.79% -27.39% -
  Horiz. % 67.05% 59.77% 102.57% 50.07% 89.16% 72.61% 100.00%
EY 21.28 23.88 13.91 28.45 16.00 19.64 14.26 6.90%
  YoY % -10.89% 71.68% -51.11% 77.81% -18.53% 37.73% -
  Horiz. % 149.23% 167.46% 97.55% 199.51% 112.20% 137.73% 100.00%
DY 6.12 3.45 0.00 3.35 2.08 4.00 4.46 5.41%
  YoY % 77.39% 0.00% 0.00% 61.06% -48.00% -10.31% -
  Horiz. % 137.22% 77.35% 0.00% 75.11% 46.64% 89.69% 100.00%
P/NAPS 0.60 0.57 0.51 0.52 0.87 0.82 0.85 -5.64%
  YoY % 5.26% 11.76% -1.92% -40.23% 6.10% -3.53% -
  Horiz. % 70.59% 67.06% 60.00% 61.18% 102.35% 96.47% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers