Highlights

[MBMR] YoY TTM Result on 2008-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -5.00%    YoY -     5.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,705,573 1,528,494 1,101,638 1,160,006 1,119,154 1,132,012 944,824 10.34%
  YoY % 11.59% 38.75% -5.03% 3.65% -1.14% 19.81% -
  Horiz. % 180.52% 161.78% 116.60% 122.77% 118.45% 119.81% 100.00%
PBT 150,591 172,402 85,254 149,894 140,475 121,899 96,724 7.65%
  YoY % -12.65% 102.22% -43.12% 6.71% 15.24% 26.03% -
  Horiz. % 155.69% 178.24% 88.14% 154.97% 145.23% 126.03% 100.00%
Tax -12,520 -9,907 -8,543 -11,951 -13,648 -10,678 -13,065 -0.71%
  YoY % -26.38% -15.97% 28.52% 12.43% -27.81% 18.27% -
  Horiz. % 95.83% 75.83% 65.39% 91.47% 104.46% 81.73% 100.00%
NP 138,071 162,495 76,711 137,943 126,827 111,221 83,659 8.70%
  YoY % -15.03% 111.83% -44.39% 8.76% 14.03% 32.95% -
  Horiz. % 165.04% 194.23% 91.69% 164.89% 151.60% 132.95% 100.00%
NP to SH 121,237 142,136 66,532 117,144 110,523 92,092 73,492 8.70%
  YoY % -14.70% 113.64% -43.20% 5.99% 20.01% 25.31% -
  Horiz. % 164.97% 193.40% 90.53% 159.40% 150.39% 125.31% 100.00%
Tax Rate 8.31 % 5.75 % 10.02 % 7.97 % 9.72 % 8.76 % 13.51 % -7.78%
  YoY % 44.52% -42.61% 25.72% -18.00% 10.96% -35.16% -
  Horiz. % 61.51% 42.56% 74.17% 58.99% 71.95% 64.84% 100.00%
Total Cost 1,567,502 1,365,999 1,024,927 1,022,063 992,327 1,020,791 861,165 10.49%
  YoY % 14.75% 33.28% 0.28% 3.00% -2.79% 18.54% -
  Horiz. % 182.02% 158.62% 119.02% 118.68% 115.23% 118.54% 100.00%
Net Worth 971,865 969,072 725,832 851,788 722,638 473,586 469,707 12.88%
  YoY % 0.29% 33.51% -14.79% 17.87% 52.59% 0.83% -
  Horiz. % 206.91% 206.31% 154.53% 181.34% 153.85% 100.83% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 38,132 24,186 7,258 0 14,452 12,976 21,136 10.33%
  YoY % 57.66% 233.22% 0.00% 0.00% 11.38% -38.61% -
  Horiz. % 180.41% 114.43% 34.34% 0.00% 68.38% 61.39% 100.00%
Div Payout % 31.45 % 17.02 % 10.91 % - % 13.08 % 14.09 % 28.76 % 1.50%
  YoY % 84.78% 56.00% 0.00% 0.00% -7.17% -51.01% -
  Horiz. % 109.35% 59.18% 37.93% 0.00% 45.48% 48.99% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 971,865 969,072 725,832 851,788 722,638 473,586 469,707 12.88%
  YoY % 0.29% 33.51% -14.79% 17.87% 52.59% 0.83% -
  Horiz. % 206.91% 206.31% 154.53% 181.34% 153.85% 100.83% 100.00%
NOSH 242,966 242,268 241,944 241,985 240,879 236,793 234,853 0.57%
  YoY % 0.29% 0.13% -0.02% 0.46% 1.73% 0.83% -
  Horiz. % 103.45% 103.16% 103.02% 103.04% 102.57% 100.83% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.10 % 10.63 % 6.96 % 11.89 % 11.33 % 9.83 % 8.85 % -1.46%
  YoY % -23.80% 52.73% -41.46% 4.94% 15.26% 11.07% -
  Horiz. % 91.53% 120.11% 78.64% 134.35% 128.02% 111.07% 100.00%
ROE 12.47 % 14.67 % 9.17 % 13.75 % 15.29 % 19.45 % 15.65 % -3.71%
  YoY % -15.00% 59.98% -33.31% -10.07% -21.39% 24.28% -
  Horiz. % 79.68% 93.74% 58.59% 87.86% 97.70% 124.28% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 701.98 630.91 455.33 479.37 464.61 478.06 402.30 9.72%
  YoY % 11.26% 38.56% -5.01% 3.18% -2.81% 18.83% -
  Horiz. % 174.49% 156.83% 113.18% 119.16% 115.49% 118.83% 100.00%
EPS 49.90 58.67 27.50 48.41 45.88 38.89 31.29 8.09%
  YoY % -14.95% 113.35% -43.19% 5.51% 17.97% 24.29% -
  Horiz. % 159.48% 187.50% 87.89% 154.71% 146.63% 124.29% 100.00%
DPS 15.70 10.00 3.00 0.00 6.00 5.48 9.00 9.71%
  YoY % 57.00% 233.33% 0.00% 0.00% 9.49% -39.11% -
  Horiz. % 174.44% 111.11% 33.33% 0.00% 66.67% 60.89% 100.00%
NAPS 4.0000 4.0000 3.0000 3.5200 3.0000 2.0000 2.0000 12.24%
  YoY % 0.00% 33.33% -14.77% 17.33% 50.00% 0.00% -
  Horiz. % 200.00% 200.00% 150.00% 176.00% 150.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 436.33 391.03 281.83 296.76 286.31 289.60 241.71 10.34%
  YoY % 11.58% 38.75% -5.03% 3.65% -1.14% 19.81% -
  Horiz. % 180.52% 161.78% 116.60% 122.78% 118.45% 119.81% 100.00%
EPS 31.02 36.36 17.02 29.97 28.27 23.56 18.80 8.70%
  YoY % -14.69% 113.63% -43.21% 6.01% 19.99% 25.32% -
  Horiz. % 165.00% 193.40% 90.53% 159.41% 150.37% 125.32% 100.00%
DPS 9.76 6.19 1.86 0.00 3.70 3.32 5.41 10.33%
  YoY % 57.67% 232.80% 0.00% 0.00% 11.45% -38.63% -
  Horiz. % 180.41% 114.42% 34.38% 0.00% 68.39% 61.37% 100.00%
NAPS 2.4863 2.4792 1.8569 2.1791 1.8487 1.2116 1.2016 12.88%
  YoY % 0.29% 33.51% -14.79% 17.87% 52.58% 0.83% -
  Horiz. % 206.92% 206.32% 154.54% 181.35% 153.85% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.4500 2.5700 1.9900 1.7500 2.4600 2.2500 2.0900 -
P/RPS 0.35 0.41 0.44 0.37 0.53 0.47 0.52 -6.38%
  YoY % -14.63% -6.82% 18.92% -30.19% 12.77% -9.62% -
  Horiz. % 67.31% 78.85% 84.62% 71.15% 101.92% 90.38% 100.00%
P/EPS 4.91 4.38 7.24 3.61 5.36 5.79 6.68 -5.00%
  YoY % 12.10% -39.50% 100.55% -32.65% -7.43% -13.32% -
  Horiz. % 73.50% 65.57% 108.38% 54.04% 80.24% 86.68% 100.00%
EY 20.37 22.83 13.82 27.66 18.65 17.29 14.97 5.27%
  YoY % -10.78% 65.20% -50.04% 48.31% 7.87% 15.50% -
  Horiz. % 136.07% 152.51% 92.32% 184.77% 124.58% 115.50% 100.00%
DY 6.41 3.89 1.51 0.00 2.44 2.44 4.31 6.84%
  YoY % 64.78% 157.62% 0.00% 0.00% 0.00% -43.39% -
  Horiz. % 148.72% 90.26% 35.03% 0.00% 56.61% 56.61% 100.00%
P/NAPS 0.61 0.64 0.66 0.50 0.82 1.13 1.05 -8.65%
  YoY % -4.69% -3.03% 32.00% -39.02% -27.43% 7.62% -
  Horiz. % 58.10% 60.95% 62.86% 47.62% 78.10% 107.62% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 26/02/07 03/03/06 -
Price 3.5500 2.4800 2.0400 1.8500 2.3200 2.4300 2.1600 -
P/RPS 0.51 0.39 0.45 0.39 0.50 0.51 0.54 -0.95%
  YoY % 30.77% -13.33% 15.38% -22.00% -1.96% -5.56% -
  Horiz. % 94.44% 72.22% 83.33% 72.22% 92.59% 94.44% 100.00%
P/EPS 7.11 4.23 7.42 3.82 5.06 6.25 6.90 0.50%
  YoY % 68.09% -42.99% 94.24% -24.51% -19.04% -9.42% -
  Horiz. % 103.04% 61.30% 107.54% 55.36% 73.33% 90.58% 100.00%
EY 14.06 23.66 13.48 26.17 19.78 16.00 14.49 -0.50%
  YoY % -40.57% 75.52% -48.49% 32.31% 23.63% 10.42% -
  Horiz. % 97.03% 163.29% 93.03% 180.61% 136.51% 110.42% 100.00%
DY 4.42 4.03 1.47 0.00 2.59 2.26 4.17 0.97%
  YoY % 9.68% 174.15% 0.00% 0.00% 14.60% -45.80% -
  Horiz. % 106.00% 96.64% 35.25% 0.00% 62.11% 54.20% 100.00%
P/NAPS 0.89 0.62 0.68 0.53 0.77 1.22 1.08 -3.17%
  YoY % 43.55% -8.82% 28.30% -31.17% -36.89% 12.96% -
  Horiz. % 82.41% 57.41% 62.96% 49.07% 71.30% 112.96% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers