Highlights

[MBMR] YoY TTM Result on 2012-12-31 [#4]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     3.09%    YoY -     12.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,815,068 1,774,144 2,154,414 2,267,658 1,705,573 1,528,494 1,101,638 8.67%
  YoY % 2.31% -17.65% -4.99% 32.96% 11.59% 38.75% -
  Horiz. % 164.76% 161.05% 195.56% 205.84% 154.82% 138.75% 100.00%
PBT 130,234 132,183 182,201 197,318 150,591 172,402 85,254 7.31%
  YoY % -1.47% -27.45% -7.66% 31.03% -12.65% 102.22% -
  Horiz. % 152.76% 155.05% 213.72% 231.45% 176.64% 202.22% 100.00%
Tax -25,264 -8,558 -11,234 -21,898 -12,520 -9,907 -8,543 19.80%
  YoY % -195.21% 23.82% 48.70% -74.90% -26.38% -15.97% -
  Horiz. % 295.73% 100.18% 131.50% 256.33% 146.55% 115.97% 100.00%
NP 104,970 123,625 170,967 175,420 138,071 162,495 76,711 5.36%
  YoY % -15.09% -27.69% -2.54% 27.05% -15.03% 111.83% -
  Horiz. % 136.84% 161.16% 222.87% 228.68% 179.99% 211.83% 100.00%
NP to SH 84,000 112,222 137,889 136,442 121,237 142,136 66,532 3.96%
  YoY % -25.15% -18.61% 1.06% 12.54% -14.70% 113.64% -
  Horiz. % 126.26% 168.67% 207.25% 205.08% 182.22% 213.64% 100.00%
Tax Rate 19.40 % 6.47 % 6.17 % 11.10 % 8.31 % 5.75 % 10.02 % 11.64%
  YoY % 199.85% 4.86% -44.41% 33.57% 44.52% -42.61% -
  Horiz. % 193.61% 64.57% 61.58% 110.78% 82.93% 57.39% 100.00%
Total Cost 1,710,098 1,650,519 1,983,447 2,092,238 1,567,502 1,365,999 1,024,927 8.90%
  YoY % 3.61% -16.79% -5.20% 33.48% 14.75% 33.28% -
  Horiz. % 166.85% 161.04% 193.52% 204.14% 152.94% 133.28% 100.00%
Net Worth 1,559,789 1,172,558 1,440,990 981,866 971,865 969,072 725,832 13.59%
  YoY % 33.02% -18.63% 46.76% 1.03% 0.29% 33.51% -
  Horiz. % 214.90% 161.55% 198.53% 135.27% 133.90% 133.51% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 54,654 46,912 23,436 17,714 38,132 24,186 7,258 39.98%
  YoY % 16.50% 100.17% 32.30% -53.54% 57.66% 233.22% -
  Horiz. % 752.99% 646.32% 322.89% 244.06% 525.36% 333.22% 100.00%
Div Payout % 65.06 % 41.80 % 17.00 % 12.98 % 31.45 % 17.02 % 10.91 % 34.64%
  YoY % 55.65% 145.88% 30.97% -58.73% 84.78% 56.00% -
  Horiz. % 596.33% 383.13% 155.82% 118.97% 288.27% 156.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,559,789 1,172,558 1,440,990 981,866 971,865 969,072 725,832 13.59%
  YoY % 33.02% -18.63% 46.76% 1.03% 0.29% 33.51% -
  Horiz. % 214.90% 161.55% 198.53% 135.27% 133.90% 133.51% 100.00%
NOSH 389,947 390,852 390,512 327,288 242,966 242,268 241,944 8.28%
  YoY % -0.23% 0.09% 19.32% 34.71% 0.29% 0.13% -
  Horiz. % 161.17% 161.55% 161.41% 135.27% 100.42% 100.13% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.78 % 6.97 % 7.94 % 7.74 % 8.10 % 10.63 % 6.96 % -3.05%
  YoY % -17.07% -12.22% 2.58% -4.44% -23.80% 52.73% -
  Horiz. % 83.05% 100.14% 114.08% 111.21% 116.38% 152.73% 100.00%
ROE 5.39 % 9.57 % 9.57 % 13.90 % 12.47 % 14.67 % 9.17 % -8.47%
  YoY % -43.68% 0.00% -31.15% 11.47% -15.00% 59.98% -
  Horiz. % 58.78% 104.36% 104.36% 151.58% 135.99% 159.98% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 465.46 453.92 551.69 692.86 701.98 630.91 455.33 0.37%
  YoY % 2.54% -17.72% -20.37% -1.30% 11.26% 38.56% -
  Horiz. % 102.22% 99.69% 121.16% 152.17% 154.17% 138.56% 100.00%
EPS 21.54 28.71 35.31 41.69 49.90 58.67 27.50 -3.99%
  YoY % -24.97% -18.69% -15.30% -16.45% -14.95% 113.35% -
  Horiz. % 78.33% 104.40% 128.40% 151.60% 181.45% 213.35% 100.00%
DPS 14.00 12.00 6.00 5.41 15.70 10.00 3.00 29.26%
  YoY % 16.67% 100.00% 10.91% -65.54% 57.00% 233.33% -
  Horiz. % 466.67% 400.00% 200.00% 180.33% 523.33% 333.33% 100.00%
NAPS 4.0000 3.0000 3.6900 3.0000 4.0000 4.0000 3.0000 4.91%
  YoY % 33.33% -18.70% 23.00% -25.00% 0.00% 33.33% -
  Horiz. % 133.33% 100.00% 123.00% 100.00% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 464.35 453.88 551.16 580.13 436.33 391.03 281.83 8.67%
  YoY % 2.31% -17.65% -4.99% 32.96% 11.58% 38.75% -
  Horiz. % 164.76% 161.05% 195.56% 205.84% 154.82% 138.75% 100.00%
EPS 21.49 28.71 35.28 34.91 31.02 36.36 17.02 3.96%
  YoY % -25.15% -18.62% 1.06% 12.54% -14.69% 113.63% -
  Horiz. % 126.26% 168.68% 207.29% 205.11% 182.26% 213.63% 100.00%
DPS 13.98 12.00 6.00 4.53 9.76 6.19 1.86 39.94%
  YoY % 16.50% 100.00% 32.45% -53.59% 57.67% 232.80% -
  Horiz. % 751.61% 645.16% 322.58% 243.55% 524.73% 332.80% 100.00%
NAPS 3.9904 2.9997 3.6865 2.5119 2.4863 2.4792 1.8569 13.59%
  YoY % 33.03% -18.63% 46.76% 1.03% 0.29% 33.51% -
  Horiz. % 214.90% 161.54% 198.53% 135.27% 133.90% 133.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.4000 2.9000 3.2100 3.2100 2.4500 2.5700 1.9900 -
P/RPS 0.52 0.64 0.58 0.46 0.35 0.41 0.44 2.82%
  YoY % -18.75% 10.34% 26.09% 31.43% -14.63% -6.82% -
  Horiz. % 118.18% 145.45% 131.82% 104.55% 79.55% 93.18% 100.00%
P/EPS 11.14 10.10 9.09 7.70 4.91 4.38 7.24 7.44%
  YoY % 10.30% 11.11% 18.05% 56.82% 12.10% -39.50% -
  Horiz. % 153.87% 139.50% 125.55% 106.35% 67.82% 60.50% 100.00%
EY 8.98 9.90 11.00 12.99 20.37 22.83 13.82 -6.93%
  YoY % -9.29% -10.00% -15.32% -36.23% -10.78% 65.20% -
  Horiz. % 64.98% 71.64% 79.59% 93.99% 147.40% 165.20% 100.00%
DY 5.83 4.14 1.87 1.69 6.41 3.89 1.51 25.24%
  YoY % 40.82% 121.39% 10.65% -73.63% 64.78% 157.62% -
  Horiz. % 386.09% 274.17% 123.84% 111.92% 424.50% 257.62% 100.00%
P/NAPS 0.60 0.97 0.87 1.07 0.61 0.64 0.66 -1.58%
  YoY % -38.14% 11.49% -18.69% 75.41% -4.69% -3.03% -
  Horiz. % 90.91% 146.97% 131.82% 162.12% 92.42% 96.97% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 20/02/14 25/02/13 24/02/12 17/02/11 11/02/10 -
Price 2.4300 3.3400 3.4500 3.3100 3.5500 2.4800 2.0400 -
P/RPS 0.52 0.74 0.63 0.48 0.51 0.39 0.45 2.44%
  YoY % -29.73% 17.46% 31.25% -5.88% 30.77% -13.33% -
  Horiz. % 115.56% 164.44% 140.00% 106.67% 113.33% 86.67% 100.00%
P/EPS 11.28 11.63 9.77 7.94 7.11 4.23 7.42 7.23%
  YoY % -3.01% 19.04% 23.05% 11.67% 68.09% -42.99% -
  Horiz. % 152.02% 156.74% 131.67% 107.01% 95.82% 57.01% 100.00%
EY 8.86 8.60 10.23 12.59 14.06 23.66 13.48 -6.75%
  YoY % 3.02% -15.93% -18.75% -10.46% -40.57% 75.52% -
  Horiz. % 65.73% 63.80% 75.89% 93.40% 104.30% 175.52% 100.00%
DY 5.76 3.59 1.74 1.64 4.42 4.03 1.47 25.55%
  YoY % 60.45% 106.32% 6.10% -62.90% 9.68% 174.15% -
  Horiz. % 391.84% 244.22% 118.37% 111.56% 300.68% 274.15% 100.00%
P/NAPS 0.61 1.11 0.93 1.10 0.89 0.62 0.68 -1.79%
  YoY % -45.05% 19.35% -15.45% 23.60% 43.55% -8.82% -
  Horiz. % 89.71% 163.24% 136.76% 161.76% 130.88% 91.18% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers