Highlights

[MBMR] YoY TTM Result on 2009-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -13.43%    YoY -     -49.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,235,161 1,584,450 1,449,811 1,079,501 1,161,538 1,057,953 1,151,370 11.68%
  YoY % 41.07% 9.29% 34.30% -7.06% 9.79% -8.11% -
  Horiz. % 194.13% 137.61% 125.92% 93.76% 100.88% 91.89% 100.00%
PBT 181,965 152,069 165,113 78,546 160,931 129,340 137,466 4.78%
  YoY % 19.66% -7.90% 110.21% -51.19% 24.42% -5.91% -
  Horiz. % 132.37% 110.62% 120.11% 57.14% 117.07% 94.09% 100.00%
Tax -14,481 -9,409 -14,281 -3,757 -17,416 -9,515 -17,642 -3.23%
  YoY % -53.91% 34.12% -280.12% 78.43% -83.04% 46.07% -
  Horiz. % 82.08% 53.33% 80.95% 21.30% 98.72% 53.93% 100.00%
NP 167,484 142,660 150,832 74,789 143,515 119,825 119,824 5.73%
  YoY % 17.40% -5.42% 101.68% -47.89% 19.77% 0.00% -
  Horiz. % 139.78% 119.06% 125.88% 62.42% 119.77% 100.00% 100.00%
NP to SH 132,346 123,951 133,749 62,287 123,305 101,211 104,374 4.03%
  YoY % 6.77% -7.33% 114.73% -49.49% 21.83% -3.03% -
  Horiz. % 126.80% 118.76% 128.14% 59.68% 118.14% 96.97% 100.00%
Tax Rate 7.96 % 6.19 % 8.65 % 4.78 % 10.82 % 7.36 % 12.83 % -7.64%
  YoY % 28.59% -28.44% 80.96% -55.82% 47.01% -42.63% -
  Horiz. % 62.04% 48.25% 67.42% 37.26% 84.33% 57.37% 100.00%
Total Cost 2,067,677 1,441,790 1,298,979 1,004,712 1,018,023 938,128 1,031,546 12.28%
  YoY % 43.41% 10.99% 29.29% -1.31% 8.52% -9.06% -
  Horiz. % 200.44% 139.77% 125.93% 97.40% 98.69% 90.94% 100.00%
Net Worth 918,860 970,996 985,164 874,016 835,274 731,273 649,577 5.94%
  YoY % -5.37% -1.44% 12.72% 4.64% 14.22% 12.58% -
  Horiz. % 141.46% 149.48% 151.66% 134.55% 128.59% 112.58% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 22,473 35,667 19,331 0 14,452 12,976 21,136 1.03%
  YoY % -36.99% 84.51% 0.00% 0.00% 11.38% -38.61% -
  Horiz. % 106.32% 168.75% 91.46% 0.00% 68.38% 61.39% 100.00%
Div Payout % 16.98 % 28.78 % 14.45 % - % 11.72 % 12.82 % 20.25 % -2.89%
  YoY % -41.00% 99.17% 0.00% 0.00% -8.58% -36.69% -
  Horiz. % 83.85% 142.12% 71.36% 0.00% 57.88% 63.31% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 918,860 970,996 985,164 874,016 835,274 731,273 649,577 5.94%
  YoY % -5.37% -1.44% 12.72% 4.64% 14.22% 12.58% -
  Horiz. % 141.46% 149.48% 151.66% 134.55% 128.59% 112.58% 100.00%
NOSH 306,286 242,749 241,461 242,109 242,108 240,550 236,210 4.42%
  YoY % 26.17% 0.53% -0.27% 0.00% 0.65% 1.84% -
  Horiz. % 129.67% 102.77% 102.22% 102.50% 102.50% 101.84% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.49 % 9.00 % 10.40 % 6.93 % 12.36 % 11.33 % 10.41 % -5.33%
  YoY % -16.78% -13.46% 50.07% -43.93% 9.09% 8.84% -
  Horiz. % 71.95% 86.46% 99.90% 66.57% 118.73% 108.84% 100.00%
ROE 14.40 % 12.77 % 13.58 % 7.13 % 14.76 % 13.84 % 16.07 % -1.81%
  YoY % 12.76% -5.96% 90.46% -51.69% 6.65% -13.88% -
  Horiz. % 89.61% 79.46% 84.51% 44.37% 91.85% 86.12% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 729.76 652.71 600.43 445.87 479.76 439.81 487.43 6.95%
  YoY % 11.80% 8.71% 34.66% -7.06% 9.08% -9.77% -
  Horiz. % 149.72% 133.91% 123.18% 91.47% 98.43% 90.23% 100.00%
EPS 43.21 51.06 55.39 25.73 50.93 42.07 44.19 -0.37%
  YoY % -15.37% -7.82% 115.27% -49.48% 21.06% -4.80% -
  Horiz. % 97.78% 115.55% 125.35% 58.23% 115.25% 95.20% 100.00%
DPS 7.34 14.70 8.00 0.00 6.00 5.48 9.00 -3.34%
  YoY % -50.07% 83.75% 0.00% 0.00% 9.49% -39.11% -
  Horiz. % 81.56% 163.33% 88.89% 0.00% 66.67% 60.89% 100.00%
NAPS 3.0000 4.0000 4.0800 3.6100 3.4500 3.0400 2.7500 1.46%
  YoY % -25.00% -1.96% 13.02% 4.64% 13.49% 10.55% -
  Horiz. % 109.09% 145.45% 148.36% 131.27% 125.45% 110.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 571.82 405.35 370.90 276.17 297.15 270.65 294.55 11.68%
  YoY % 41.07% 9.29% 34.30% -7.06% 9.79% -8.11% -
  Horiz. % 194.13% 137.62% 125.92% 93.76% 100.88% 91.89% 100.00%
EPS 33.86 31.71 34.22 15.93 31.54 25.89 26.70 4.04%
  YoY % 6.78% -7.33% 114.81% -49.49% 21.82% -3.03% -
  Horiz. % 126.82% 118.76% 128.16% 59.66% 118.13% 96.97% 100.00%
DPS 5.75 9.12 4.95 0.00 3.70 3.32 5.41 1.02%
  YoY % -36.95% 84.24% 0.00% 0.00% 11.45% -38.63% -
  Horiz. % 106.28% 168.58% 91.50% 0.00% 68.39% 61.37% 100.00%
NAPS 2.3507 2.4841 2.5203 2.2360 2.1369 1.8708 1.6618 5.94%
  YoY % -5.37% -1.44% 12.71% 4.64% 14.22% 12.58% -
  Horiz. % 141.46% 149.48% 151.66% 134.55% 128.59% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.3600 2.2900 2.4400 1.7800 1.6600 2.6000 2.1800 -
P/RPS 0.46 0.35 0.41 0.40 0.35 0.59 0.45 0.37%
  YoY % 31.43% -14.63% 2.50% 14.29% -40.68% 31.11% -
  Horiz. % 102.22% 77.78% 91.11% 88.89% 77.78% 131.11% 100.00%
P/EPS 7.78 4.48 4.41 6.92 3.26 6.18 4.93 7.89%
  YoY % 73.66% 1.59% -36.27% 112.27% -47.25% 25.35% -
  Horiz. % 157.81% 90.87% 89.45% 140.37% 66.13% 125.35% 100.00%
EY 12.86 22.30 22.70 14.45 30.68 16.18 20.27 -7.30%
  YoY % -42.33% -1.76% 57.09% -52.90% 89.62% -20.18% -
  Horiz. % 63.44% 110.01% 111.99% 71.29% 151.36% 79.82% 100.00%
DY 2.18 6.42 3.28 0.00 3.61 2.11 4.13 -10.09%
  YoY % -66.04% 95.73% 0.00% 0.00% 71.09% -48.91% -
  Horiz. % 52.78% 155.45% 79.42% 0.00% 87.41% 51.09% 100.00%
P/NAPS 1.12 0.57 0.60 0.49 0.48 0.86 0.79 5.98%
  YoY % 96.49% -5.00% 22.45% 2.08% -44.19% 8.86% -
  Horiz. % 141.77% 72.15% 75.95% 62.03% 60.76% 108.86% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 -
Price 3.3800 2.4000 2.3200 1.8500 1.7900 2.6300 2.2500 -
P/RPS 0.46 0.37 0.39 0.41 0.37 0.60 0.46 -
  YoY % 24.32% -5.13% -4.88% 10.81% -38.33% 30.43% -
  Horiz. % 100.00% 80.43% 84.78% 89.13% 80.43% 130.43% 100.00%
P/EPS 7.82 4.70 4.19 7.19 3.51 6.25 5.09 7.41%
  YoY % 66.38% 12.17% -41.72% 104.84% -43.84% 22.79% -
  Horiz. % 153.63% 92.34% 82.32% 141.26% 68.96% 122.79% 100.00%
EY 12.78 21.28 23.88 13.91 28.45 16.00 19.64 -6.90%
  YoY % -39.94% -10.89% 71.68% -51.11% 77.81% -18.53% -
  Horiz. % 65.07% 108.35% 121.59% 70.82% 144.86% 81.47% 100.00%
DY 2.17 6.12 3.45 0.00 3.35 2.08 4.00 -9.68%
  YoY % -64.54% 77.39% 0.00% 0.00% 61.06% -48.00% -
  Horiz. % 54.25% 153.00% 86.25% 0.00% 83.75% 52.00% 100.00%
P/NAPS 1.13 0.60 0.57 0.51 0.52 0.87 0.82 5.48%
  YoY % 88.33% 5.26% 11.76% -1.92% -40.23% 6.10% -
  Horiz. % 137.80% 73.17% 69.51% 62.20% 63.41% 106.10% 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.
 


 

329  308  544  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.465+0.02 
 HSI-C7F 0.325-0.02 
 MTAG 0.535+0.025 
 PUC 0.0550.00 
 KNM 0.4550.00 
 SANICHI 0.050.00 
 HUAAN 0.16+0.015 
 ISTONE 0.2550.00 
 HSI-H8B 0.19+0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers