Highlights

[MBMR] YoY TTM Result on 2009-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     6.82%    YoY -     -43.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,267,658 1,705,573 1,528,494 1,101,638 1,160,006 1,119,154 1,132,012 12.26%
  YoY % 32.96% 11.59% 38.75% -5.03% 3.65% -1.14% -
  Horiz. % 200.32% 150.67% 135.02% 97.32% 102.47% 98.86% 100.00%
PBT 197,318 150,591 172,402 85,254 149,894 140,475 121,899 8.35%
  YoY % 31.03% -12.65% 102.22% -43.12% 6.71% 15.24% -
  Horiz. % 161.87% 123.54% 141.43% 69.94% 122.97% 115.24% 100.00%
Tax -21,898 -12,520 -9,907 -8,543 -11,951 -13,648 -10,678 12.70%
  YoY % -74.90% -26.38% -15.97% 28.52% 12.43% -27.81% -
  Horiz. % 205.08% 117.25% 92.78% 80.01% 111.92% 127.81% 100.00%
NP 175,420 138,071 162,495 76,711 137,943 126,827 111,221 7.88%
  YoY % 27.05% -15.03% 111.83% -44.39% 8.76% 14.03% -
  Horiz. % 157.72% 124.14% 146.10% 68.97% 124.03% 114.03% 100.00%
NP to SH 136,442 121,237 142,136 66,532 117,144 110,523 92,092 6.76%
  YoY % 12.54% -14.70% 113.64% -43.20% 5.99% 20.01% -
  Horiz. % 148.16% 131.65% 154.34% 72.25% 127.20% 120.01% 100.00%
Tax Rate 11.10 % 8.31 % 5.75 % 10.02 % 7.97 % 9.72 % 8.76 % 4.02%
  YoY % 33.57% 44.52% -42.61% 25.72% -18.00% 10.96% -
  Horiz. % 126.71% 94.86% 65.64% 114.38% 90.98% 110.96% 100.00%
Total Cost 2,092,238 1,567,502 1,365,999 1,024,927 1,022,063 992,327 1,020,791 12.69%
  YoY % 33.48% 14.75% 33.28% 0.28% 3.00% -2.79% -
  Horiz. % 204.96% 153.56% 133.82% 100.41% 100.12% 97.21% 100.00%
Net Worth 981,866 971,865 969,072 725,832 851,788 722,638 473,586 12.91%
  YoY % 1.03% 0.29% 33.51% -14.79% 17.87% 52.59% -
  Horiz. % 207.33% 205.21% 204.62% 153.26% 179.86% 152.59% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 17,714 38,132 24,186 7,258 0 14,452 12,976 5.32%
  YoY % -53.54% 57.66% 233.22% 0.00% 0.00% 11.38% -
  Horiz. % 136.51% 293.86% 186.39% 55.94% 0.00% 111.38% 100.00%
Div Payout % 12.98 % 31.45 % 17.02 % 10.91 % - % 13.08 % 14.09 % -1.36%
  YoY % -58.73% 84.78% 56.00% 0.00% 0.00% -7.17% -
  Horiz. % 92.12% 223.21% 120.79% 77.43% 0.00% 92.83% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 981,866 971,865 969,072 725,832 851,788 722,638 473,586 12.91%
  YoY % 1.03% 0.29% 33.51% -14.79% 17.87% 52.59% -
  Horiz. % 207.33% 205.21% 204.62% 153.26% 179.86% 152.59% 100.00%
NOSH 327,288 242,966 242,268 241,944 241,985 240,879 236,793 5.54%
  YoY % 34.71% 0.29% 0.13% -0.02% 0.46% 1.73% -
  Horiz. % 138.22% 102.61% 102.31% 102.18% 102.19% 101.73% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.74 % 8.10 % 10.63 % 6.96 % 11.89 % 11.33 % 9.83 % -3.90%
  YoY % -4.44% -23.80% 52.73% -41.46% 4.94% 15.26% -
  Horiz. % 78.74% 82.40% 108.14% 70.80% 120.96% 115.26% 100.00%
ROE 13.90 % 12.47 % 14.67 % 9.17 % 13.75 % 15.29 % 19.45 % -5.44%
  YoY % 11.47% -15.00% 59.98% -33.31% -10.07% -21.39% -
  Horiz. % 71.47% 64.11% 75.42% 47.15% 70.69% 78.61% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 692.86 701.98 630.91 455.33 479.37 464.61 478.06 6.37%
  YoY % -1.30% 11.26% 38.56% -5.01% 3.18% -2.81% -
  Horiz. % 144.93% 146.84% 131.97% 95.25% 100.27% 97.19% 100.00%
EPS 41.69 49.90 58.67 27.50 48.41 45.88 38.89 1.16%
  YoY % -16.45% -14.95% 113.35% -43.19% 5.51% 17.97% -
  Horiz. % 107.20% 128.31% 150.86% 70.71% 124.48% 117.97% 100.00%
DPS 5.41 15.70 10.00 3.00 0.00 6.00 5.48 -0.21%
  YoY % -65.54% 57.00% 233.33% 0.00% 0.00% 9.49% -
  Horiz. % 98.72% 286.50% 182.48% 54.74% 0.00% 109.49% 100.00%
NAPS 3.0000 4.0000 4.0000 3.0000 3.5200 3.0000 2.0000 6.98%
  YoY % -25.00% 0.00% 33.33% -14.77% 17.33% 50.00% -
  Horiz. % 150.00% 200.00% 200.00% 150.00% 176.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 580.13 436.33 391.03 281.83 296.76 286.31 289.60 12.26%
  YoY % 32.96% 11.58% 38.75% -5.03% 3.65% -1.14% -
  Horiz. % 200.32% 150.67% 135.02% 97.32% 102.47% 98.86% 100.00%
EPS 34.91 31.02 36.36 17.02 29.97 28.27 23.56 6.77%
  YoY % 12.54% -14.69% 113.63% -43.21% 6.01% 19.99% -
  Horiz. % 148.17% 131.66% 154.33% 72.24% 127.21% 119.99% 100.00%
DPS 4.53 9.76 6.19 1.86 0.00 3.70 3.32 5.31%
  YoY % -53.59% 57.67% 232.80% 0.00% 0.00% 11.45% -
  Horiz. % 136.45% 293.98% 186.45% 56.02% 0.00% 111.45% 100.00%
NAPS 2.5119 2.4863 2.4792 1.8569 2.1791 1.8487 1.2116 12.91%
  YoY % 1.03% 0.29% 33.51% -14.79% 17.87% 52.58% -
  Horiz. % 207.32% 205.21% 204.62% 153.26% 179.85% 152.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.2100 2.4500 2.5700 1.9900 1.7500 2.4600 2.2500 -
P/RPS 0.46 0.35 0.41 0.44 0.37 0.53 0.47 -0.36%
  YoY % 31.43% -14.63% -6.82% 18.92% -30.19% 12.77% -
  Horiz. % 97.87% 74.47% 87.23% 93.62% 78.72% 112.77% 100.00%
P/EPS 7.70 4.91 4.38 7.24 3.61 5.36 5.79 4.86%
  YoY % 56.82% 12.10% -39.50% 100.55% -32.65% -7.43% -
  Horiz. % 132.99% 84.80% 75.65% 125.04% 62.35% 92.57% 100.00%
EY 12.99 20.37 22.83 13.82 27.66 18.65 17.29 -4.65%
  YoY % -36.23% -10.78% 65.20% -50.04% 48.31% 7.87% -
  Horiz. % 75.13% 117.81% 132.04% 79.93% 159.98% 107.87% 100.00%
DY 1.69 6.41 3.89 1.51 0.00 2.44 2.44 -5.93%
  YoY % -73.63% 64.78% 157.62% 0.00% 0.00% 0.00% -
  Horiz. % 69.26% 262.70% 159.43% 61.89% 0.00% 100.00% 100.00%
P/NAPS 1.07 0.61 0.64 0.66 0.50 0.82 1.13 -0.90%
  YoY % 75.41% -4.69% -3.03% 32.00% -39.02% -27.43% -
  Horiz. % 94.69% 53.98% 56.64% 58.41% 44.25% 72.57% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 26/02/08 26/02/07 -
Price 3.3100 3.5500 2.4800 2.0400 1.8500 2.3200 2.4300 -
P/RPS 0.48 0.51 0.39 0.45 0.39 0.50 0.51 -1.00%
  YoY % -5.88% 30.77% -13.33% 15.38% -22.00% -1.96% -
  Horiz. % 94.12% 100.00% 76.47% 88.24% 76.47% 98.04% 100.00%
P/EPS 7.94 7.11 4.23 7.42 3.82 5.06 6.25 4.07%
  YoY % 11.67% 68.09% -42.99% 94.24% -24.51% -19.04% -
  Horiz. % 127.04% 113.76% 67.68% 118.72% 61.12% 80.96% 100.00%
EY 12.59 14.06 23.66 13.48 26.17 19.78 16.00 -3.91%
  YoY % -10.46% -40.57% 75.52% -48.49% 32.31% 23.63% -
  Horiz. % 78.69% 87.88% 147.88% 84.25% 163.56% 123.63% 100.00%
DY 1.64 4.42 4.03 1.47 0.00 2.59 2.26 -5.20%
  YoY % -62.90% 9.68% 174.15% 0.00% 0.00% 14.60% -
  Horiz. % 72.57% 195.58% 178.32% 65.04% 0.00% 114.60% 100.00%
P/NAPS 1.10 0.89 0.62 0.68 0.53 0.77 1.22 -1.71%
  YoY % 23.60% 43.55% -8.82% 28.30% -31.17% -36.89% -
  Horiz. % 90.16% 72.95% 50.82% 55.74% 43.44% 63.11% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers