Highlights

[MBMR] YoY TTM Result on 2010-03-31 [#1]

Stock [MBMR]: MBM RESOURCES BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     45.96%    YoY -     16.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,333,918 1,839,421 1,574,472 1,219,418 1,138,310 1,133,490 1,113,995 13.11%
  YoY % 26.88% 16.83% 29.12% 7.13% 0.43% 1.75% -
  Horiz. % 209.51% 165.12% 141.34% 109.46% 102.18% 101.75% 100.00%
PBT 187,889 160,404 173,580 118,753 110,100 168,992 116,827 8.23%
  YoY % 17.13% -7.59% 46.17% 7.86% -34.85% 44.65% -
  Horiz. % 160.83% 137.30% 148.58% 101.65% 94.24% 144.65% 100.00%
Tax -22,555 -13,511 -13,490 -7,459 -8,939 -15,576 -9,903 14.69%
  YoY % -66.94% -0.16% -80.86% 16.56% 42.61% -57.29% -
  Horiz. % 227.76% 136.43% 136.22% 75.32% 90.27% 157.29% 100.00%
NP 165,334 146,893 160,090 111,294 101,161 153,416 106,924 7.53%
  YoY % 12.55% -8.24% 43.84% 10.02% -34.06% 43.48% -
  Horiz. % 154.63% 137.38% 149.72% 104.09% 94.61% 143.48% 100.00%
NP to SH 128,172 123,853 140,604 97,109 83,687 134,604 88,856 6.29%
  YoY % 3.49% -11.91% 44.79% 16.04% -37.83% 51.49% -
  Horiz. % 144.25% 139.39% 158.24% 109.29% 94.18% 151.49% 100.00%
Tax Rate 12.00 % 8.42 % 7.77 % 6.28 % 8.12 % 9.22 % 8.48 % 5.95%
  YoY % 42.52% 8.37% 23.73% -22.66% -11.93% 8.73% -
  Horiz. % 141.51% 99.29% 91.63% 74.06% 95.75% 108.73% 100.00%
Total Cost 2,168,584 1,692,528 1,414,382 1,108,124 1,037,149 980,074 1,007,071 13.62%
  YoY % 28.13% 19.67% 27.64% 6.84% 5.82% -2.68% -
  Horiz. % 215.34% 168.06% 140.45% 110.03% 102.99% 97.32% 100.00%
Net Worth 1,371,790 972,061 1,029,847 928,322 844,093 798,734 670,854 12.65%
  YoY % 41.12% -5.61% 10.94% 9.98% 5.68% 19.06% -
  Horiz. % 204.48% 144.90% 153.51% 138.38% 125.82% 119.06% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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 % 13.82 % 30.79 % 17.20 % 7.47 % - % 10.74 % 14.60 % -0.91%
  YoY % -55.12% 79.01% 130.25% 0.00% 0.00% -26.44% -
  Horiz. % 94.66% 210.89% 117.81% 51.16% 0.00% 73.56% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,371,790 972,061 1,029,847 928,322 844,093 798,734 670,854 12.65%
  YoY % 41.12% -5.61% 10.94% 9.98% 5.68% 19.06% -
  Horiz. % 204.48% 144.90% 153.51% 138.38% 125.82% 119.06% 100.00%
NOSH 390,823 243,015 241,182 242,381 241,860 242,040 239,590 8.49%
  YoY % 60.82% 0.76% -0.49% 0.22% -0.07% 1.02% -
  Horiz. % 163.12% 101.43% 100.66% 101.16% 100.95% 101.02% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.08 % 7.99 % 10.17 % 9.13 % 8.89 % 13.53 % 9.60 % -4.94%
  YoY % -11.39% -21.44% 11.39% 2.70% -34.29% 40.94% -
  Horiz. % 73.75% 83.23% 105.94% 95.10% 92.60% 140.94% 100.00%
ROE 9.34 % 12.74 % 13.65 % 10.46 % 9.91 % 16.85 % 13.25 % -5.66%
  YoY % -26.69% -6.67% 30.50% 5.55% -41.19% 27.17% -
  Horiz. % 70.49% 96.15% 103.02% 78.94% 74.79% 127.17% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 597.18 756.92 652.81 503.10 470.65 468.31 464.96 4.26%
  YoY % -21.10% 15.95% 29.76% 6.89% 0.50% 0.72% -
  Horiz. % 128.44% 162.79% 140.40% 108.20% 101.22% 100.72% 100.00%
EPS 32.80 50.97 58.30 40.06 34.60 55.61 37.09 -2.03%
  YoY % -35.65% -12.57% 45.53% 15.78% -37.78% 49.93% -
  Horiz. % 88.43% 137.42% 157.19% 108.01% 93.29% 149.93% 100.00%
DPS 4.53 15.70 10.00 3.00 0.00 6.00 5.48 -3.12%
  YoY % -71.15% 57.00% 233.33% 0.00% 0.00% 9.49% -
  Horiz. % 82.66% 286.50% 182.48% 54.74% 0.00% 109.49% 100.00%
NAPS 3.5100 4.0000 4.2700 3.8300 3.4900 3.3000 2.8000 3.83%
  YoY % -12.25% -6.32% 11.49% 9.74% 5.76% 17.86% -
  Horiz. % 125.36% 142.86% 152.50% 136.79% 124.64% 117.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 597.08 470.58 402.79 311.96 291.21 289.98 284.99 13.11%
  YoY % 26.88% 16.83% 29.12% 7.13% 0.42% 1.75% -
  Horiz. % 209.51% 165.12% 141.33% 109.46% 102.18% 101.75% 100.00%
EPS 32.79 31.69 35.97 24.84 21.41 34.44 22.73 6.29%
  YoY % 3.47% -11.90% 44.81% 16.02% -37.83% 51.52% -
  Horiz. % 144.26% 139.42% 158.25% 109.28% 94.19% 151.52% 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 3.5094 2.4868 2.6346 2.3749 2.1594 2.0434 1.7162 12.65%
  YoY % 41.12% -5.61% 10.94% 9.98% 5.68% 19.07% -
  Horiz. % 204.49% 144.90% 153.51% 138.38% 125.82% 119.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.4700 3.5400 2.3200 2.0900 1.7300 2.1800 2.3100 -
P/RPS 0.58 0.47 0.36 0.42 0.37 0.47 0.50 2.50%
  YoY % 23.40% 30.56% -14.29% 13.51% -21.28% -6.00% -
  Horiz. % 116.00% 94.00% 72.00% 84.00% 74.00% 94.00% 100.00%
P/EPS 10.58 6.95 3.98 5.22 5.00 3.92 6.23 9.22%
  YoY % 52.23% 74.62% -23.75% 4.40% 27.55% -37.08% -
  Horiz. % 169.82% 111.56% 63.88% 83.79% 80.26% 62.92% 100.00%
EY 9.45 14.40 25.13 19.17 20.00 25.51 16.05 -8.44%
  YoY % -34.38% -42.70% 31.09% -4.15% -21.60% 58.94% -
  Horiz. % 58.88% 89.72% 156.57% 119.44% 124.61% 158.94% 100.00%
DY 1.31 4.44 4.31 1.44 0.00 2.75 2.37 -9.40%
  YoY % -70.50% 3.02% 199.31% 0.00% 0.00% 16.03% -
  Horiz. % 55.27% 187.34% 181.86% 60.76% 0.00% 116.03% 100.00%
P/NAPS 0.99 0.89 0.54 0.55 0.50 0.66 0.83 2.98%
  YoY % 11.24% 64.81% -1.82% 10.00% -24.24% -20.48% -
  Horiz. % 119.28% 107.23% 65.06% 66.27% 60.24% 79.52% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 -
Price 4.0600 2.8300 2.2800 2.0800 1.7400 2.0800 2.4900 -
P/RPS 0.68 0.37 0.35 0.41 0.37 0.44 0.54 3.91%
  YoY % 83.78% 5.71% -14.63% 10.81% -15.91% -18.52% -
  Horiz. % 125.93% 68.52% 64.81% 75.93% 68.52% 81.48% 100.00%
P/EPS 12.38 5.55 3.91 5.19 5.03 3.74 6.71 10.74%
  YoY % 123.06% 41.94% -24.66% 3.18% 34.49% -44.26% -
  Horiz. % 184.50% 82.71% 58.27% 77.35% 74.96% 55.74% 100.00%
EY 8.08 18.01 25.57 19.26 19.89 26.74 14.89 -9.68%
  YoY % -55.14% -29.57% 32.76% -3.17% -25.62% 79.58% -
  Horiz. % 54.26% 120.95% 171.73% 129.35% 133.58% 179.58% 100.00%
DY 1.12 5.55 4.39 1.44 0.00 2.88 2.20 -10.63%
  YoY % -79.82% 26.42% 204.86% 0.00% 0.00% 30.91% -
  Horiz. % 50.91% 252.27% 199.55% 65.45% 0.00% 130.91% 100.00%
P/NAPS 1.16 0.71 0.53 0.54 0.50 0.63 0.89 4.51%
  YoY % 63.38% 33.96% -1.85% 8.00% -20.63% -29.21% -
  Horiz. % 130.34% 79.78% 59.55% 60.67% 56.18% 70.79% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS