Highlights

[MBMR] YoY TTM Result on 2012-09-30 [#3]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     0.11%    YoY -     6.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,788,863 1,784,169 2,257,623 2,235,161 1,584,450 1,449,811 1,079,501 8.78%
  YoY % 0.26% -20.97% 1.00% 41.07% 9.29% 34.30% -
  Horiz. % 165.71% 165.28% 209.14% 207.06% 146.78% 134.30% 100.00%
PBT 151,325 125,423 196,106 181,965 152,069 165,113 78,546 11.54%
  YoY % 20.65% -36.04% 7.77% 19.66% -7.90% 110.21% -
  Horiz. % 192.66% 159.68% 249.67% 231.67% 193.61% 210.21% 100.00%
Tax -23,337 166 -23,103 -14,481 -9,409 -14,281 -3,757 35.56%
  YoY % -14,158.43% 100.72% -59.54% -53.91% 34.12% -280.12% -
  Horiz. % 621.16% -4.42% 614.93% 385.44% 250.44% 380.12% 100.00%
NP 127,988 125,589 173,003 167,484 142,660 150,832 74,789 9.36%
  YoY % 1.91% -27.41% 3.30% 17.40% -5.42% 101.68% -
  Horiz. % 171.13% 167.92% 231.32% 223.94% 190.75% 201.68% 100.00%
NP to SH 104,537 113,530 135,533 132,346 123,951 133,749 62,287 9.01%
  YoY % -7.92% -16.23% 2.41% 6.77% -7.33% 114.73% -
  Horiz. % 167.83% 182.27% 217.59% 212.48% 199.00% 214.73% 100.00%
Tax Rate 15.42 % -0.13 % 11.78 % 7.96 % 6.19 % 8.65 % 4.78 % 21.55%
  YoY % 11,961.54% -101.10% 47.99% 28.59% -28.44% 80.96% -
  Horiz. % 322.59% -2.72% 246.44% 166.53% 129.50% 180.96% 100.00%
Total Cost 1,660,875 1,658,580 2,084,620 2,067,677 1,441,790 1,298,979 1,004,712 8.73%
  YoY % 0.14% -20.44% 0.82% 43.41% 10.99% 29.29% -
  Horiz. % 165.31% 165.08% 207.48% 205.80% 143.50% 129.29% 100.00%
Net Worth 1,588,036 1,497,518 1,410,429 918,860 970,996 985,164 874,016 10.46%
  YoY % 6.04% 6.17% 53.50% -5.37% -1.44% 12.72% -
  Horiz. % 181.69% 171.34% 161.37% 105.13% 111.10% 112.72% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 58,590 42,993 21,539 22,473 35,667 19,331 0 -
  YoY % 36.28% 99.60% -4.16% -36.99% 84.51% 0.00% -
  Horiz. % 303.08% 222.40% 111.42% 116.25% 184.51% 100.00% -
Div Payout % 56.05 % 37.87 % 15.89 % 16.98 % 28.78 % 14.45 % - % -
  YoY % 48.01% 138.33% -6.42% -41.00% 99.17% 0.00% -
  Horiz. % 387.89% 262.08% 109.97% 117.51% 199.17% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,588,036 1,497,518 1,410,429 918,860 970,996 985,164 874,016 10.46%
  YoY % 6.04% 6.17% 53.50% -5.37% -1.44% 12.72% -
  Horiz. % 181.69% 171.34% 161.37% 105.13% 111.10% 112.72% 100.00%
NOSH 390,180 390,996 390,700 306,286 242,749 241,461 242,109 8.27%
  YoY % -0.21% 0.08% 27.56% 26.17% 0.53% -0.27% -
  Horiz. % 161.16% 161.50% 161.37% 126.51% 100.26% 99.73% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.15 % 7.04 % 7.66 % 7.49 % 9.00 % 10.40 % 6.93 % 0.52%
  YoY % 1.56% -8.09% 2.27% -16.78% -13.46% 50.07% -
  Horiz. % 103.17% 101.59% 110.53% 108.08% 129.87% 150.07% 100.00%
ROE 6.58 % 7.58 % 9.61 % 14.40 % 12.77 % 13.58 % 7.13 % -1.33%
  YoY % -13.19% -21.12% -33.26% 12.76% -5.96% 90.46% -
  Horiz. % 92.29% 106.31% 134.78% 201.96% 179.10% 190.46% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 458.47 456.31 577.84 729.76 652.71 600.43 445.87 0.47%
  YoY % 0.47% -21.03% -20.82% 11.80% 8.71% 34.66% -
  Horiz. % 102.83% 102.34% 129.60% 163.67% 146.39% 134.66% 100.00%
EPS 26.79 29.04 34.69 43.21 51.06 55.39 25.73 0.67%
  YoY % -7.75% -16.29% -19.72% -15.37% -7.82% 115.27% -
  Horiz. % 104.12% 112.86% 134.82% 167.94% 198.45% 215.27% 100.00%
DPS 15.00 11.00 5.51 7.34 14.70 8.00 0.00 -
  YoY % 36.36% 99.64% -24.93% -50.07% 83.75% 0.00% -
  Horiz. % 187.50% 137.50% 68.88% 91.75% 183.75% 100.00% -
NAPS 4.0700 3.8300 3.6100 3.0000 4.0000 4.0800 3.6100 2.02%
  YoY % 6.27% 6.09% 20.33% -25.00% -1.96% 13.02% -
  Horiz. % 112.74% 106.09% 100.00% 83.10% 110.80% 113.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 457.64 456.44 577.56 571.82 405.35 370.90 276.17 8.78%
  YoY % 0.26% -20.97% 1.00% 41.07% 9.29% 34.30% -
  Horiz. % 165.71% 165.27% 209.13% 207.05% 146.78% 134.30% 100.00%
EPS 26.74 29.04 34.67 33.86 31.71 34.22 15.93 9.01%
  YoY % -7.92% -16.24% 2.39% 6.78% -7.33% 114.81% -
  Horiz. % 167.86% 182.30% 217.64% 212.55% 199.06% 214.81% 100.00%
DPS 14.99 11.00 5.51 5.75 9.12 4.95 0.00 -
  YoY % 36.27% 99.64% -4.17% -36.95% 84.24% 0.00% -
  Horiz. % 302.83% 222.22% 111.31% 116.16% 184.24% 100.00% -
NAPS 4.0626 3.8311 3.6083 2.3507 2.4841 2.5203 2.2360 10.46%
  YoY % 6.04% 6.17% 53.50% -5.37% -1.44% 12.71% -
  Horiz. % 181.69% 171.34% 161.37% 105.13% 111.10% 112.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.8900 2.8500 3.6000 3.3600 2.2900 2.4400 1.7800 -
P/RPS 0.63 0.62 0.62 0.46 0.35 0.41 0.40 7.86%
  YoY % 1.61% 0.00% 34.78% 31.43% -14.63% 2.50% -
  Horiz. % 157.50% 155.00% 155.00% 115.00% 87.50% 102.50% 100.00%
P/EPS 10.79 9.82 10.38 7.78 4.48 4.41 6.92 7.68%
  YoY % 9.88% -5.39% 33.42% 73.66% 1.59% -36.27% -
  Horiz. % 155.92% 141.91% 150.00% 112.43% 64.74% 63.73% 100.00%
EY 9.27 10.19 9.64 12.86 22.30 22.70 14.45 -7.13%
  YoY % -9.03% 5.71% -25.04% -42.33% -1.76% 57.09% -
  Horiz. % 64.15% 70.52% 66.71% 89.00% 154.33% 157.09% 100.00%
DY 5.19 3.86 1.53 2.18 6.42 3.28 0.00 -
  YoY % 34.46% 152.29% -29.82% -66.04% 95.73% 0.00% -
  Horiz. % 158.23% 117.68% 46.65% 66.46% 195.73% 100.00% -
P/NAPS 0.71 0.74 1.00 1.12 0.57 0.60 0.49 6.37%
  YoY % -4.05% -26.00% -10.71% 96.49% -5.00% 22.45% -
  Horiz. % 144.90% 151.02% 204.08% 228.57% 116.33% 122.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 -
Price 2.8300 2.8200 3.5800 3.3800 2.4000 2.3200 1.8500 -
P/RPS 0.62 0.62 0.62 0.46 0.37 0.39 0.41 7.13%
  YoY % 0.00% 0.00% 34.78% 24.32% -5.13% -4.88% -
  Horiz. % 151.22% 151.22% 151.22% 112.20% 90.24% 95.12% 100.00%
P/EPS 10.56 9.71 10.32 7.82 4.70 4.19 7.19 6.61%
  YoY % 8.75% -5.91% 31.97% 66.38% 12.17% -41.72% -
  Horiz. % 146.87% 135.05% 143.53% 108.76% 65.37% 58.28% 100.00%
EY 9.47 10.30 9.69 12.78 21.28 23.88 13.91 -6.20%
  YoY % -8.06% 6.30% -24.18% -39.94% -10.89% 71.68% -
  Horiz. % 68.08% 74.05% 69.66% 91.88% 152.98% 171.68% 100.00%
DY 5.30 3.90 1.54 2.17 6.12 3.45 0.00 -
  YoY % 35.90% 153.25% -29.03% -64.54% 77.39% 0.00% -
  Horiz. % 153.62% 113.04% 44.64% 62.90% 177.39% 100.00% -
P/NAPS 0.70 0.74 0.99 1.13 0.60 0.57 0.51 5.42%
  YoY % -5.41% -25.25% -12.39% 88.33% 5.26% 11.76% -
  Horiz. % 137.25% 145.10% 194.12% 221.57% 117.65% 111.76% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers