Highlights

[MBMR] YoY TTM Result on 2011-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -2.19%    YoY -     -14.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,774,144 2,154,414 2,267,658 1,705,573 1,528,494 1,101,638 1,160,006 7.33%
  YoY % -17.65% -4.99% 32.96% 11.59% 38.75% -5.03% -
  Horiz. % 152.94% 185.72% 195.49% 147.03% 131.77% 94.97% 100.00%
PBT 132,183 182,201 197,318 150,591 172,402 85,254 149,894 -2.07%
  YoY % -27.45% -7.66% 31.03% -12.65% 102.22% -43.12% -
  Horiz. % 88.18% 121.55% 131.64% 100.46% 115.02% 56.88% 100.00%
Tax -8,558 -11,234 -21,898 -12,520 -9,907 -8,543 -11,951 -5.41%
  YoY % 23.82% 48.70% -74.90% -26.38% -15.97% 28.52% -
  Horiz. % 71.61% 94.00% 183.23% 104.76% 82.90% 71.48% 100.00%
NP 123,625 170,967 175,420 138,071 162,495 76,711 137,943 -1.81%
  YoY % -27.69% -2.54% 27.05% -15.03% 111.83% -44.39% -
  Horiz. % 89.62% 123.94% 127.17% 100.09% 117.80% 55.61% 100.00%
NP to SH 112,222 137,889 136,442 121,237 142,136 66,532 117,144 -0.71%
  YoY % -18.61% 1.06% 12.54% -14.70% 113.64% -43.20% -
  Horiz. % 95.80% 117.71% 116.47% 103.49% 121.33% 56.80% 100.00%
Tax Rate 6.47 % 6.17 % 11.10 % 8.31 % 5.75 % 10.02 % 7.97 % -3.41%
  YoY % 4.86% -44.41% 33.57% 44.52% -42.61% 25.72% -
  Horiz. % 81.18% 77.42% 139.27% 104.27% 72.15% 125.72% 100.00%
Total Cost 1,650,519 1,983,447 2,092,238 1,567,502 1,365,999 1,024,927 1,022,063 8.31%
  YoY % -16.79% -5.20% 33.48% 14.75% 33.28% 0.28% -
  Horiz. % 161.49% 194.06% 204.71% 153.37% 133.65% 100.28% 100.00%
Net Worth 1,172,558 1,440,990 981,866 971,865 969,072 725,832 851,788 5.47%
  YoY % -18.63% 46.76% 1.03% 0.29% 33.51% -14.79% -
  Horiz. % 137.66% 169.17% 115.27% 114.10% 113.77% 85.21% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 46,912 23,436 17,714 38,132 24,186 7,258 0 -
  YoY % 100.17% 32.30% -53.54% 57.66% 233.22% 0.00% -
  Horiz. % 646.32% 322.89% 244.06% 525.36% 333.22% 100.00% -
Div Payout % 41.80 % 17.00 % 12.98 % 31.45 % 17.02 % 10.91 % - % -
  YoY % 145.88% 30.97% -58.73% 84.78% 56.00% 0.00% -
  Horiz. % 383.13% 155.82% 118.97% 288.27% 156.00% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,172,558 1,440,990 981,866 971,865 969,072 725,832 851,788 5.47%
  YoY % -18.63% 46.76% 1.03% 0.29% 33.51% -14.79% -
  Horiz. % 137.66% 169.17% 115.27% 114.10% 113.77% 85.21% 100.00%
NOSH 390,852 390,512 327,288 242,966 242,268 241,944 241,985 8.31%
  YoY % 0.09% 19.32% 34.71% 0.29% 0.13% -0.02% -
  Horiz. % 161.52% 161.38% 135.25% 100.41% 100.12% 99.98% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.97 % 7.94 % 7.74 % 8.10 % 10.63 % 6.96 % 11.89 % -8.51%
  YoY % -12.22% 2.58% -4.44% -23.80% 52.73% -41.46% -
  Horiz. % 58.62% 66.78% 65.10% 68.12% 89.40% 58.54% 100.00%
ROE 9.57 % 9.57 % 13.90 % 12.47 % 14.67 % 9.17 % 13.75 % -5.86%
  YoY % 0.00% -31.15% 11.47% -15.00% 59.98% -33.31% -
  Horiz. % 69.60% 69.60% 101.09% 90.69% 106.69% 66.69% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 453.92 551.69 692.86 701.98 630.91 455.33 479.37 -0.90%
  YoY % -17.72% -20.37% -1.30% 11.26% 38.56% -5.01% -
  Horiz. % 94.69% 115.09% 144.54% 146.44% 131.61% 94.99% 100.00%
EPS 28.71 35.31 41.69 49.90 58.67 27.50 48.41 -8.34%
  YoY % -18.69% -15.30% -16.45% -14.95% 113.35% -43.19% -
  Horiz. % 59.31% 72.94% 86.12% 103.08% 121.19% 56.81% 100.00%
DPS 12.00 6.00 5.41 15.70 10.00 3.00 0.00 -
  YoY % 100.00% 10.91% -65.54% 57.00% 233.33% 0.00% -
  Horiz. % 400.00% 200.00% 180.33% 523.33% 333.33% 100.00% -
NAPS 3.0000 3.6900 3.0000 4.0000 4.0000 3.0000 3.5200 -2.63%
  YoY % -18.70% 23.00% -25.00% 0.00% 33.33% -14.77% -
  Horiz. % 85.23% 104.83% 85.23% 113.64% 113.64% 85.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 453.88 551.16 580.13 436.33 391.03 281.83 296.76 7.34%
  YoY % -17.65% -4.99% 32.96% 11.58% 38.75% -5.03% -
  Horiz. % 152.95% 185.73% 195.49% 147.03% 131.77% 94.97% 100.00%
EPS 28.71 35.28 34.91 31.02 36.36 17.02 29.97 -0.71%
  YoY % -18.62% 1.06% 12.54% -14.69% 113.63% -43.21% -
  Horiz. % 95.80% 117.72% 116.48% 103.50% 121.32% 56.79% 100.00%
DPS 12.00 6.00 4.53 9.76 6.19 1.86 0.00 -
  YoY % 100.00% 32.45% -53.59% 57.67% 232.80% 0.00% -
  Horiz. % 645.16% 322.58% 243.55% 524.73% 332.80% 100.00% -
NAPS 2.9997 3.6865 2.5119 2.4863 2.4792 1.8569 2.1791 5.47%
  YoY % -18.63% 46.76% 1.03% 0.29% 33.51% -14.79% -
  Horiz. % 137.66% 169.18% 115.27% 114.10% 113.77% 85.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.9000 3.2100 3.2100 2.4500 2.5700 1.9900 1.7500 -
P/RPS 0.64 0.58 0.46 0.35 0.41 0.44 0.37 9.56%
  YoY % 10.34% 26.09% 31.43% -14.63% -6.82% 18.92% -
  Horiz. % 172.97% 156.76% 124.32% 94.59% 110.81% 118.92% 100.00%
P/EPS 10.10 9.09 7.70 4.91 4.38 7.24 3.61 18.70%
  YoY % 11.11% 18.05% 56.82% 12.10% -39.50% 100.55% -
  Horiz. % 279.78% 251.80% 213.30% 136.01% 121.33% 200.55% 100.00%
EY 9.90 11.00 12.99 20.37 22.83 13.82 27.66 -15.73%
  YoY % -10.00% -15.32% -36.23% -10.78% 65.20% -50.04% -
  Horiz. % 35.79% 39.77% 46.96% 73.64% 82.54% 49.96% 100.00%
DY 4.14 1.87 1.69 6.41 3.89 1.51 0.00 -
  YoY % 121.39% 10.65% -73.63% 64.78% 157.62% 0.00% -
  Horiz. % 274.17% 123.84% 111.92% 424.50% 257.62% 100.00% -
P/NAPS 0.97 0.87 1.07 0.61 0.64 0.66 0.50 11.67%
  YoY % 11.49% -18.69% 75.41% -4.69% -3.03% 32.00% -
  Horiz. % 194.00% 174.00% 214.00% 122.00% 128.00% 132.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 24/02/09 -
Price 3.3400 3.4500 3.3100 3.5500 2.4800 2.0400 1.8500 -
P/RPS 0.74 0.63 0.48 0.51 0.39 0.45 0.39 11.26%
  YoY % 17.46% 31.25% -5.88% 30.77% -13.33% 15.38% -
  Horiz. % 189.74% 161.54% 123.08% 130.77% 100.00% 115.38% 100.00%
P/EPS 11.63 9.77 7.94 7.11 4.23 7.42 3.82 20.38%
  YoY % 19.04% 23.05% 11.67% 68.09% -42.99% 94.24% -
  Horiz. % 304.45% 255.76% 207.85% 186.13% 110.73% 194.24% 100.00%
EY 8.60 10.23 12.59 14.06 23.66 13.48 26.17 -16.92%
  YoY % -15.93% -18.75% -10.46% -40.57% 75.52% -48.49% -
  Horiz. % 32.86% 39.09% 48.11% 53.73% 90.41% 51.51% 100.00%
DY 3.59 1.74 1.64 4.42 4.03 1.47 0.00 -
  YoY % 106.32% 6.10% -62.90% 9.68% 174.15% 0.00% -
  Horiz. % 244.22% 118.37% 111.56% 300.68% 274.15% 100.00% -
P/NAPS 1.11 0.93 1.10 0.89 0.62 0.68 0.53 13.11%
  YoY % 19.35% -15.45% 23.60% 43.55% -8.82% 28.30% -
  Horiz. % 209.43% 175.47% 207.55% 167.92% 116.98% 128.30% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers