Highlights

[MBMR] YoY TTM Result on 2010-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     9.68%    YoY -     114.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,257,623 2,235,161 1,584,450 1,449,811 1,079,501 1,161,538 1,057,953 13.45%
  YoY % 1.00% 41.07% 9.29% 34.30% -7.06% 9.79% -
  Horiz. % 213.40% 211.27% 149.77% 137.04% 102.04% 109.79% 100.00%
PBT 196,106 181,965 152,069 165,113 78,546 160,931 129,340 7.18%
  YoY % 7.77% 19.66% -7.90% 110.21% -51.19% 24.42% -
  Horiz. % 151.62% 140.69% 117.57% 127.66% 60.73% 124.42% 100.00%
Tax -23,103 -14,481 -9,409 -14,281 -3,757 -17,416 -9,515 15.92%
  YoY % -59.54% -53.91% 34.12% -280.12% 78.43% -83.04% -
  Horiz. % 242.81% 152.19% 98.89% 150.09% 39.49% 183.04% 100.00%
NP 173,003 167,484 142,660 150,832 74,789 143,515 119,825 6.31%
  YoY % 3.30% 17.40% -5.42% 101.68% -47.89% 19.77% -
  Horiz. % 144.38% 139.77% 119.06% 125.88% 62.42% 119.77% 100.00%
NP to SH 135,533 132,346 123,951 133,749 62,287 123,305 101,211 4.98%
  YoY % 2.41% 6.77% -7.33% 114.73% -49.49% 21.83% -
  Horiz. % 133.91% 130.76% 122.47% 132.15% 61.54% 121.83% 100.00%
Tax Rate 11.78 % 7.96 % 6.19 % 8.65 % 4.78 % 10.82 % 7.36 % 8.15%
  YoY % 47.99% 28.59% -28.44% 80.96% -55.82% 47.01% -
  Horiz. % 160.05% 108.15% 84.10% 117.53% 64.95% 147.01% 100.00%
Total Cost 2,084,620 2,067,677 1,441,790 1,298,979 1,004,712 1,018,023 938,128 14.22%
  YoY % 0.82% 43.41% 10.99% 29.29% -1.31% 8.52% -
  Horiz. % 222.21% 220.40% 153.69% 138.47% 107.10% 108.52% 100.00%
Net Worth 1,410,429 918,860 970,996 985,164 874,016 835,274 731,273 11.56%
  YoY % 53.50% -5.37% -1.44% 12.72% 4.64% 14.22% -
  Horiz. % 192.87% 125.65% 132.78% 134.72% 119.52% 114.22% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 21,539 22,473 35,667 19,331 0 14,452 12,976 8.80%
  YoY % -4.16% -36.99% 84.51% 0.00% 0.00% 11.38% -
  Horiz. % 165.99% 173.19% 274.87% 148.98% 0.00% 111.38% 100.00%
Div Payout % 15.89 % 16.98 % 28.78 % 14.45 % - % 11.72 % 12.82 % 3.64%
  YoY % -6.42% -41.00% 99.17% 0.00% 0.00% -8.58% -
  Horiz. % 123.95% 132.45% 224.49% 112.71% 0.00% 91.42% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,410,429 918,860 970,996 985,164 874,016 835,274 731,273 11.56%
  YoY % 53.50% -5.37% -1.44% 12.72% 4.64% 14.22% -
  Horiz. % 192.87% 125.65% 132.78% 134.72% 119.52% 114.22% 100.00%
NOSH 390,700 306,286 242,749 241,461 242,109 242,108 240,550 8.41%
  YoY % 27.56% 26.17% 0.53% -0.27% 0.00% 0.65% -
  Horiz. % 162.42% 127.33% 100.91% 100.38% 100.65% 100.65% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.66 % 7.49 % 9.00 % 10.40 % 6.93 % 12.36 % 11.33 % -6.31%
  YoY % 2.27% -16.78% -13.46% 50.07% -43.93% 9.09% -
  Horiz. % 67.61% 66.11% 79.44% 91.79% 61.17% 109.09% 100.00%
ROE 9.61 % 14.40 % 12.77 % 13.58 % 7.13 % 14.76 % 13.84 % -5.89%
  YoY % -33.26% 12.76% -5.96% 90.46% -51.69% 6.65% -
  Horiz. % 69.44% 104.05% 92.27% 98.12% 51.52% 106.65% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 577.84 729.76 652.71 600.43 445.87 479.76 439.81 4.65%
  YoY % -20.82% 11.80% 8.71% 34.66% -7.06% 9.08% -
  Horiz. % 131.38% 165.93% 148.41% 136.52% 101.38% 109.08% 100.00%
EPS 34.69 43.21 51.06 55.39 25.73 50.93 42.07 -3.16%
  YoY % -19.72% -15.37% -7.82% 115.27% -49.48% 21.06% -
  Horiz. % 82.46% 102.71% 121.37% 131.66% 61.16% 121.06% 100.00%
DPS 5.51 7.34 14.70 8.00 0.00 6.00 5.48 0.09%
  YoY % -24.93% -50.07% 83.75% 0.00% 0.00% 9.49% -
  Horiz. % 100.55% 133.94% 268.25% 145.99% 0.00% 109.49% 100.00%
NAPS 3.6100 3.0000 4.0000 4.0800 3.6100 3.4500 3.0400 2.90%
  YoY % 20.33% -25.00% -1.96% 13.02% 4.64% 13.49% -
  Horiz. % 118.75% 98.68% 131.58% 134.21% 118.75% 113.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 577.56 571.82 405.35 370.90 276.17 297.15 270.65 13.45%
  YoY % 1.00% 41.07% 9.29% 34.30% -7.06% 9.79% -
  Horiz. % 213.40% 211.28% 149.77% 137.04% 102.04% 109.79% 100.00%
EPS 34.67 33.86 31.71 34.22 15.93 31.54 25.89 4.98%
  YoY % 2.39% 6.78% -7.33% 114.81% -49.49% 21.82% -
  Horiz. % 133.91% 130.78% 122.48% 132.17% 61.53% 121.82% 100.00%
DPS 5.51 5.75 9.12 4.95 0.00 3.70 3.32 8.80%
  YoY % -4.17% -36.95% 84.24% 0.00% 0.00% 11.45% -
  Horiz. % 165.96% 173.19% 274.70% 149.10% 0.00% 111.45% 100.00%
NAPS 3.6083 2.3507 2.4841 2.5203 2.2360 2.1369 1.8708 11.56%
  YoY % 53.50% -5.37% -1.44% 12.71% 4.64% 14.22% -
  Horiz. % 192.87% 125.65% 132.78% 134.72% 119.52% 114.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.6000 3.3600 2.2900 2.4400 1.7800 1.6600 2.6000 -
P/RPS 0.62 0.46 0.35 0.41 0.40 0.35 0.59 0.83%
  YoY % 34.78% 31.43% -14.63% 2.50% 14.29% -40.68% -
  Horiz. % 105.08% 77.97% 59.32% 69.49% 67.80% 59.32% 100.00%
P/EPS 10.38 7.78 4.48 4.41 6.92 3.26 6.18 9.02%
  YoY % 33.42% 73.66% 1.59% -36.27% 112.27% -47.25% -
  Horiz. % 167.96% 125.89% 72.49% 71.36% 111.97% 52.75% 100.00%
EY 9.64 12.86 22.30 22.70 14.45 30.68 16.18 -8.26%
  YoY % -25.04% -42.33% -1.76% 57.09% -52.90% 89.62% -
  Horiz. % 59.58% 79.48% 137.82% 140.30% 89.31% 189.62% 100.00%
DY 1.53 2.18 6.42 3.28 0.00 3.61 2.11 -5.21%
  YoY % -29.82% -66.04% 95.73% 0.00% 0.00% 71.09% -
  Horiz. % 72.51% 103.32% 304.27% 155.45% 0.00% 171.09% 100.00%
P/NAPS 1.00 1.12 0.57 0.60 0.49 0.48 0.86 2.54%
  YoY % -10.71% 96.49% -5.00% 22.45% 2.08% -44.19% -
  Horiz. % 116.28% 130.23% 66.28% 69.77% 56.98% 55.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 -
Price 3.5800 3.3800 2.4000 2.3200 1.8500 1.7900 2.6300 -
P/RPS 0.62 0.46 0.37 0.39 0.41 0.37 0.60 0.55%
  YoY % 34.78% 24.32% -5.13% -4.88% 10.81% -38.33% -
  Horiz. % 103.33% 76.67% 61.67% 65.00% 68.33% 61.67% 100.00%
P/EPS 10.32 7.82 4.70 4.19 7.19 3.51 6.25 8.71%
  YoY % 31.97% 66.38% 12.17% -41.72% 104.84% -43.84% -
  Horiz. % 165.12% 125.12% 75.20% 67.04% 115.04% 56.16% 100.00%
EY 9.69 12.78 21.28 23.88 13.91 28.45 16.00 -8.01%
  YoY % -24.18% -39.94% -10.89% 71.68% -51.11% 77.81% -
  Horiz. % 60.56% 79.88% 133.00% 149.25% 86.94% 177.81% 100.00%
DY 1.54 2.17 6.12 3.45 0.00 3.35 2.08 -4.88%
  YoY % -29.03% -64.54% 77.39% 0.00% 0.00% 61.06% -
  Horiz. % 74.04% 104.33% 294.23% 165.87% 0.00% 161.06% 100.00%
P/NAPS 0.99 1.13 0.60 0.57 0.51 0.52 0.87 2.17%
  YoY % -12.39% 88.33% 5.26% 11.76% -1.92% -40.23% -
  Horiz. % 113.79% 129.89% 68.97% 65.52% 58.62% 59.77% 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.
 


 

182  230  538  1344 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.52-0.005 
 KNM 0.435-0.005 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.135+0.015 
 HHGROUP 0.05-0.01 
 HSI-C7K 0.42+0.045 
 BORNOIL 0.0450.00 
Partners & Brokers