Highlights

[MBMR] YoY TTM Result on 2011-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     0.83%    YoY -     -7.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,784,169 2,257,623 2,235,161 1,584,450 1,449,811 1,079,501 1,161,538 7.41%
  YoY % -20.97% 1.00% 41.07% 9.29% 34.30% -7.06% -
  Horiz. % 153.60% 194.36% 192.43% 136.41% 124.82% 92.94% 100.00%
PBT 125,423 196,106 181,965 152,069 165,113 78,546 160,931 -4.07%
  YoY % -36.04% 7.77% 19.66% -7.90% 110.21% -51.19% -
  Horiz. % 77.94% 121.86% 113.07% 94.49% 102.60% 48.81% 100.00%
Tax 166 -23,103 -14,481 -9,409 -14,281 -3,757 -17,416 -
  YoY % 100.72% -59.54% -53.91% 34.12% -280.12% 78.43% -
  Horiz. % -0.95% 132.65% 83.15% 54.03% 82.00% 21.57% 100.00%
NP 125,589 173,003 167,484 142,660 150,832 74,789 143,515 -2.20%
  YoY % -27.41% 3.30% 17.40% -5.42% 101.68% -47.89% -
  Horiz. % 87.51% 120.55% 116.70% 99.40% 105.10% 52.11% 100.00%
NP to SH 113,530 135,533 132,346 123,951 133,749 62,287 123,305 -1.37%
  YoY % -16.23% 2.41% 6.77% -7.33% 114.73% -49.49% -
  Horiz. % 92.07% 109.92% 107.33% 100.52% 108.47% 50.51% 100.00%
Tax Rate -0.13 % 11.78 % 7.96 % 6.19 % 8.65 % 4.78 % 10.82 % -
  YoY % -101.10% 47.99% 28.59% -28.44% 80.96% -55.82% -
  Horiz. % -1.20% 108.87% 73.57% 57.21% 79.94% 44.18% 100.00%
Total Cost 1,658,580 2,084,620 2,067,677 1,441,790 1,298,979 1,004,712 1,018,023 8.47%
  YoY % -20.44% 0.82% 43.41% 10.99% 29.29% -1.31% -
  Horiz. % 162.92% 204.77% 203.11% 141.63% 127.60% 98.69% 100.00%
Net Worth 1,497,518 1,410,429 918,860 970,996 985,164 874,016 835,274 10.21%
  YoY % 6.17% 53.50% -5.37% -1.44% 12.72% 4.64% -
  Horiz. % 179.28% 168.86% 110.01% 116.25% 117.95% 104.64% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 42,993 21,539 22,473 35,667 19,331 0 14,452 19.91%
  YoY % 99.60% -4.16% -36.99% 84.51% 0.00% 0.00% -
  Horiz. % 297.47% 149.04% 155.50% 246.79% 133.76% 0.00% 100.00%
Div Payout % 37.87 % 15.89 % 16.98 % 28.78 % 14.45 % - % 11.72 % 21.58%
  YoY % 138.33% -6.42% -41.00% 99.17% 0.00% 0.00% -
  Horiz. % 323.12% 135.58% 144.88% 245.56% 123.29% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,497,518 1,410,429 918,860 970,996 985,164 874,016 835,274 10.21%
  YoY % 6.17% 53.50% -5.37% -1.44% 12.72% 4.64% -
  Horiz. % 179.28% 168.86% 110.01% 116.25% 117.95% 104.64% 100.00%
NOSH 390,996 390,700 306,286 242,749 241,461 242,109 242,108 8.31%
  YoY % 0.08% 27.56% 26.17% 0.53% -0.27% 0.00% -
  Horiz. % 161.50% 161.37% 126.51% 100.26% 99.73% 100.00% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.04 % 7.66 % 7.49 % 9.00 % 10.40 % 6.93 % 12.36 % -8.95%
  YoY % -8.09% 2.27% -16.78% -13.46% 50.07% -43.93% -
  Horiz. % 56.96% 61.97% 60.60% 72.82% 84.14% 56.07% 100.00%
ROE 7.58 % 9.61 % 14.40 % 12.77 % 13.58 % 7.13 % 14.76 % -10.51%
  YoY % -21.12% -33.26% 12.76% -5.96% 90.46% -51.69% -
  Horiz. % 51.36% 65.11% 97.56% 86.52% 92.01% 48.31% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 456.31 577.84 729.76 652.71 600.43 445.87 479.76 -0.83%
  YoY % -21.03% -20.82% 11.80% 8.71% 34.66% -7.06% -
  Horiz. % 95.11% 120.44% 152.11% 136.05% 125.15% 92.94% 100.00%
EPS 29.04 34.69 43.21 51.06 55.39 25.73 50.93 -8.93%
  YoY % -16.29% -19.72% -15.37% -7.82% 115.27% -49.48% -
  Horiz. % 57.02% 68.11% 84.84% 100.26% 108.76% 50.52% 100.00%
DPS 11.00 5.51 7.34 14.70 8.00 0.00 6.00 10.63%
  YoY % 99.64% -24.93% -50.07% 83.75% 0.00% 0.00% -
  Horiz. % 183.33% 91.83% 122.33% 245.00% 133.33% 0.00% 100.00%
NAPS 3.8300 3.6100 3.0000 4.0000 4.0800 3.6100 3.4500 1.76%
  YoY % 6.09% 20.33% -25.00% -1.96% 13.02% 4.64% -
  Horiz. % 111.01% 104.64% 86.96% 115.94% 118.26% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 456.44 577.56 571.82 405.35 370.90 276.17 297.15 7.41%
  YoY % -20.97% 1.00% 41.07% 9.29% 34.30% -7.06% -
  Horiz. % 153.61% 194.37% 192.43% 136.41% 124.82% 92.94% 100.00%
EPS 29.04 34.67 33.86 31.71 34.22 15.93 31.54 -1.37%
  YoY % -16.24% 2.39% 6.78% -7.33% 114.81% -49.49% -
  Horiz. % 92.07% 109.92% 107.36% 100.54% 108.50% 50.51% 100.00%
DPS 11.00 5.51 5.75 9.12 4.95 0.00 3.70 19.90%
  YoY % 99.64% -4.17% -36.95% 84.24% 0.00% 0.00% -
  Horiz. % 297.30% 148.92% 155.41% 246.49% 133.78% 0.00% 100.00%
NAPS 3.8311 3.6083 2.3507 2.4841 2.5203 2.2360 2.1369 10.21%
  YoY % 6.17% 53.50% -5.37% -1.44% 12.71% 4.64% -
  Horiz. % 179.28% 168.86% 110.01% 116.25% 117.94% 104.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.8500 3.6000 3.3600 2.2900 2.4400 1.7800 1.6600 -
P/RPS 0.62 0.62 0.46 0.35 0.41 0.40 0.35 9.99%
  YoY % 0.00% 34.78% 31.43% -14.63% 2.50% 14.29% -
  Horiz. % 177.14% 177.14% 131.43% 100.00% 117.14% 114.29% 100.00%
P/EPS 9.82 10.38 7.78 4.48 4.41 6.92 3.26 20.17%
  YoY % -5.39% 33.42% 73.66% 1.59% -36.27% 112.27% -
  Horiz. % 301.23% 318.40% 238.65% 137.42% 135.28% 212.27% 100.00%
EY 10.19 9.64 12.86 22.30 22.70 14.45 30.68 -16.77%
  YoY % 5.71% -25.04% -42.33% -1.76% 57.09% -52.90% -
  Horiz. % 33.21% 31.42% 41.92% 72.69% 73.99% 47.10% 100.00%
DY 3.86 1.53 2.18 6.42 3.28 0.00 3.61 1.12%
  YoY % 152.29% -29.82% -66.04% 95.73% 0.00% 0.00% -
  Horiz. % 106.93% 42.38% 60.39% 177.84% 90.86% 0.00% 100.00%
P/NAPS 0.74 1.00 1.12 0.57 0.60 0.49 0.48 7.48%
  YoY % -26.00% -10.71% 96.49% -5.00% 22.45% 2.08% -
  Horiz. % 154.17% 208.33% 233.33% 118.75% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 -
Price 2.8200 3.5800 3.3800 2.4000 2.3200 1.8500 1.7900 -
P/RPS 0.62 0.62 0.46 0.37 0.39 0.41 0.37 8.98%
  YoY % 0.00% 34.78% 24.32% -5.13% -4.88% 10.81% -
  Horiz. % 167.57% 167.57% 124.32% 100.00% 105.41% 110.81% 100.00%
P/EPS 9.71 10.32 7.82 4.70 4.19 7.19 3.51 18.47%
  YoY % -5.91% 31.97% 66.38% 12.17% -41.72% 104.84% -
  Horiz. % 276.64% 294.02% 222.79% 133.90% 119.37% 204.84% 100.00%
EY 10.30 9.69 12.78 21.28 23.88 13.91 28.45 -15.57%
  YoY % 6.30% -24.18% -39.94% -10.89% 71.68% -51.11% -
  Horiz. % 36.20% 34.06% 44.92% 74.80% 83.94% 48.89% 100.00%
DY 3.90 1.54 2.17 6.12 3.45 0.00 3.35 2.56%
  YoY % 153.25% -29.03% -64.54% 77.39% 0.00% 0.00% -
  Horiz. % 116.42% 45.97% 64.78% 182.69% 102.99% 0.00% 100.00%
P/NAPS 0.74 0.99 1.13 0.60 0.57 0.51 0.52 6.05%
  YoY % -25.25% -12.39% 88.33% 5.26% 11.76% -1.92% -
  Horiz. % 142.31% 190.38% 217.31% 115.38% 109.62% 98.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS