[MBMR] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[MBMR] MBM RESOURCES BHD

Announcement Date

17-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 25.57%

YoY- 69.49%

Quarter Report

MBMR-2ndQtr2010_final.pdf

Latest QR

Upcoming QR

MBMR's Result

MBMR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	2,293,235	2,071,691	1,551,673	1,359,307	1,096,168	1,166,768	1,070,421	13.52%
YoY %	10.69%	33.51%	14.15%	24.01%	-6.05%	9.00%	-	-
Horiz. %	214.24%	193.54%	144.96%	126.99%	102.41%	109.00%	100.00%	-
PBT	196,592	175,180	150,771	151,689	92,292	167,547	117,989	8.87%
YoY %	12.22%	16.19%	-0.61%	64.36%	-44.92%	42.00%	-	-
Horiz. %	166.62%	148.47%	127.78%	128.56%	78.22%	142.00%	100.00%	-
Tax	-23,831	-13,810	-8,559	-13,638	-6,080	-17,559	-9,043	17.50%
YoY %	-72.56%	-61.35%	37.24%	-124.31%	65.37%	-94.17%	-	-
Horiz. %	263.53%	152.71%	94.65%	150.81%	67.23%	194.17%	100.00%	-
NP	172,761	161,370	142,212	138,051	86,212	149,988	108,946	7.97%
YoY %	7.06%	13.47%	3.01%	60.13%	-42.52%	37.67%	-	-
Horiz. %	158.57%	148.12%	130.53%	126.72%	79.13%	137.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,877	132,198	122,931	121,941	71,947	129,617	91,540	6.79%
YoY %	2.78%	7.54%	0.81%	69.49%	-44.49%	41.60%	-	-
Horiz. %	148.43%	144.42%	134.29%	133.21%	78.60%	141.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.12%	7.88%	5.68%	8.99%	6.59%	10.48%	7.66%	-
YoY %	53.81%	38.73%	-36.82%	36.42%	-37.12%	36.81%	-	-
Horiz. %	158.22%	102.87%	74.15%	117.36%	86.03%	136.81%	100.00%	-
Total Cost	2,120,474	1,910,321	1,409,461	1,221,256	1,009,956	1,016,780	961,475	14.07%
YoY %	11.00%	35.54%	15.41%	20.92%	-0.67%	5.75%	-	-
Horiz. %	220.54%	198.69%	146.59%	127.02%	105.04%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,387,000	789,571	971,507	961,460	857,159	827,988	703,245	11.97%
YoY %	75.67%	-18.73%	1.04%	12.17%	3.52%	17.74%	-	-
Horiz. %	197.23%	112.28%	138.15%	136.72%	121.89%	117.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	21,539	31,455	38,759	7,258	-	14,452	12,976	8.80%
YoY %	-31.52%	-18.84%	434.02%	0.00%	-	11.37%	-	-
Horiz. %	165.99%	242.41%	298.70%	55.93%	-	111.37%	100.00%	-
Div Payout %	15.85%	23.79%	31.53%	5.95%	-	11.15%	14.18%	-
YoY %	-33.38%	-24.55%	429.92%	0.00%	-	-21.37%	-	-
Horiz. %	111.78%	167.77%	222.36%	41.96%	-	78.63%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,387,000	789,571	971,507	961,460	857,159	827,988	703,245	11.97%
YoY %	75.67%	-18.73%	1.04%	12.17%	3.52%	17.74%	-	-
Horiz. %	197.23%	112.28%	138.15%	136.72%	121.89%	117.74%	100.00%	-
NOSH	390,704	263,190	242,876	240,967	242,135	242,101	240,015	8.45%
YoY %	48.45%	8.36%	0.79%	-0.48%	0.01%	0.87%	-	-
Horiz. %	162.78%	109.66%	101.19%	100.40%	100.88%	100.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.53%	7.79%	9.17%	10.16%	7.86%	12.85%	10.18%	-
YoY %	-3.34%	-15.05%	-9.74%	29.26%	-38.83%	26.23%	-	-
Horiz. %	73.97%	76.52%	90.08%	99.80%	77.21%	126.23%	100.00%	-
ROE	9.80%	16.74%	12.65%	12.68%	8.39%	15.65%	13.02%	-
YoY %	-41.46%	32.33%	-0.24%	51.13%	-46.39%	20.20%	-	-
Horiz. %	75.27%	128.57%	97.16%	97.39%	64.44%	120.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	586.95	787.15	638.87	564.10	452.71	481.93	445.98	4.67%
YoY %	-25.43%	23.21%	13.25%	24.61%	-6.06%	8.06%	-	-
Horiz. %	131.61%	176.50%	143.25%	126.49%	101.51%	108.06%	100.00%	-
EPS	34.78	50.23	50.61	50.60	29.71	53.54	38.14	-1.52%
YoY %	-30.76%	-0.75%	0.02%	70.31%	-44.51%	40.38%	-	-
Horiz. %	91.19%	131.70%	132.70%	132.67%	77.90%	140.38%	100.00%	-
DPS	5.51	11.95	16.00	3.00	0.00	6.00	5.48	0.09%
YoY %	-53.89%	-25.31%	433.33%	0.00%	0.00%	9.49%	-	-
Horiz. %	100.55%	218.07%	291.97%	54.74%	0.00%	109.49%	100.00%	-
NAPS	3.55	3.00	4.00	3.99	3.54	3.42	2.93	3.24%
YoY %	18.33%	-25.00%	0.25%	12.71%	3.51%	16.72%	-	-
Horiz. %	121.16%	102.39%	136.52%	136.18%	120.82%	116.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 240,967
RPS	586.67	530.00	396.96	347.75	280.43	298.49	273.84	13.52%
YoY %	10.69%	33.51%	14.15%	24.01%	-6.05%	9.00%	-	-
Horiz. %	214.24%	193.54%	144.96%	126.99%	102.41%	109.00%	100.00%	-
EPS	34.76	33.82	31.45	31.20	18.41	33.16	23.42	6.79%
YoY %	2.78%	7.54%	0.80%	69.47%	-44.48%	41.59%	-	-
Horiz. %	148.42%	144.41%	134.29%	133.22%	78.61%	141.59%	100.00%	-
DPS	5.51	8.05	9.92	1.86	0.00	3.70	3.32	8.80%
YoY %	-31.55%	-18.85%	433.33%	0.00%	0.00%	11.45%	-	-
Horiz. %	165.96%	242.47%	298.80%	56.02%	0.00%	111.45%	100.00%	-
NAPS	3.5483	2.0199	2.4854	2.4597	2.1929	2.1182	1.7991	11.97%
YoY %	75.67%	-18.73%	1.04%	12.17%	3.53%	17.74%	-	-
Horiz. %	197.23%	112.27%	138.15%	136.72%	121.89%	117.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.83	2.99	2.48	2.23	1.77	1.91	2.51	-
P/RPS	0.65	0.38	0.39	0.40	0.39	0.40	0.56	2.51%
YoY %	71.05%	-2.56%	-2.50%	2.56%	-2.50%	-28.57%	-	-
Horiz. %	116.07%	67.86%	69.64%	71.43%	69.64%	71.43%	100.00%	-
P/EPS	11.01	5.95	4.90	4.41	5.96	3.57	6.58	8.94%
YoY %	85.04%	21.43%	11.11%	-26.01%	66.95%	-45.74%	-	-
Horiz. %	167.33%	90.43%	74.47%	67.02%	90.58%	54.26%	100.00%	-
EY	9.08	16.80	20.41	22.69	16.79	28.03	15.19	-8.21%
YoY %	-45.95%	-17.69%	-10.05%	35.14%	-40.10%	84.53%	-	-
Horiz. %	59.78%	110.60%	134.36%	149.37%	110.53%	184.53%	100.00%	-
DY	1.44	4.00	6.45	1.35	0.00	3.14	2.18	-6.67%
YoY %	-64.00%	-37.98%	377.78%	0.00%	0.00%	44.04%	-	-
Horiz. %	66.06%	183.49%	295.87%	61.93%	0.00%	144.04%	100.00%	-
P/NAPS	1.08	1.00	0.62	0.56	0.50	0.56	0.86	3.86%
YoY %	8.00%	61.29%	10.71%	12.00%	-10.71%	-34.88%	-	-
Horiz. %	125.58%	116.28%	72.09%	65.12%	58.14%	65.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	09/08/12	11/08/11	17/08/10	06/08/09	07/08/08	09/08/07	-
Price	3.67	3.92	2.28	2.43	1.82	1.85	2.54	-
P/RPS	0.63	0.50	0.36	0.43	0.40	0.38	0.57	1.68%
YoY %	26.00%	38.89%	-16.28%	7.50%	5.26%	-33.33%	-	-
Horiz. %	110.53%	87.72%	63.16%	75.44%	70.18%	66.67%	100.00%	-
P/EPS	10.55	7.80	4.50	4.80	6.13	3.46	6.66	7.96%
YoY %	35.26%	73.33%	-6.25%	-21.70%	77.17%	-48.05%	-	-
Horiz. %	158.41%	117.12%	67.57%	72.07%	92.04%	51.95%	100.00%	-
EY	9.48	12.81	22.20	20.82	16.33	28.94	15.02	-7.37%
YoY %	-26.00%	-42.30%	6.63%	27.50%	-43.57%	92.68%	-	-
Horiz. %	63.12%	85.29%	147.80%	138.62%	108.72%	192.68%	100.00%	-
DY	1.50	3.05	7.02	1.23	0.00	3.24	2.16	-5.89%
YoY %	-50.82%	-56.55%	470.73%	0.00%	0.00%	50.00%	-	-
Horiz. %	69.44%	141.20%	325.00%	56.94%	0.00%	150.00%	100.00%	-
P/NAPS	1.03	1.31	0.57	0.61	0.51	0.54	0.87	2.85%
YoY %	-21.37%	129.82%	-6.56%	19.61%	-5.56%	-37.93%	-	-
Horiz. %	118.39%	150.57%	65.52%	70.11%	58.62%	62.07%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos