Tuesday, 3 April 2012

MBMR versus Dutch Lady (A Comparative Study)


3.4.2012 3.4.2012
MBMR Dutch Lady
Income Statement
31/12/2011 31/12/2011
RM (m) RM (m)
Revenue 1,752.30 810.65
Gross Profit 132.71 304.47
Operating Profit 41.998 139.372
Financing costs 1.556 -0.919
PBT 151.099 141.553
PAT 138.053 108.082
EPS (basic) sen 49.77 168.88
EPS (diluted) sen 49.25
Balance Sheet
NCA 1257.34 74.048
CA 775.88 324.465
Total Assets 2033.22 398.513
Total Equity 1307.129 259.154
NCL 373.477 4.051
CL 352.614 135.308
Total Liabilities 726.091 139.359
Total Eq + Liab 2033.22 398.513
Net assets per share 4.550 4.05
Cash & Eq 247.398 193.143
LT Borrowings 371.459 0
ST Borrowings 57.292 0
Net Cash -181.353 193.143
Inventories 251.154 93.448
Trade receivables 264.329 36.713
Trade payables 286.406 121.831
Quick Ratio 1.49 1.71
Current Ratio 2.20 2.40
Cash flow statement
PBT 151.099 141.553
OPBCWC 53.903
Cash from Operations  - 188.290
Net CFO 0.802 161.940
CFI# -291.327 -7.135
CFF 355.727 -47.319
#Acquisition sub  -311.791
Capex -27.114 -10.882
FCF -26.312 151.058
Dividends paid -33.995 -46.400
DPS (sen) 14.00 72.5
No of ord shares (m)
basic 242.864 64
diluted 245.429
Financial Ratios
Gross Profit Margin 7.57% 37.56%
Net Profit Margin 7.88% 13.33%
Asset Turnover 0.86 2.03
Financial Leverage 1.56 1.54
ROA 6.79% 27.12%
ROC 9.27% 163.73%
ROE 10.56% 41.71%
Valuation 3.4.2012 3.4.2012
Price  4.76 36.08
Market cap (m) 1156.03 2309.12
P/E 8.37 21.36
P/BV 0.88 8.91
P/FCF -43.94 15.29
P/Div 34.01 49.77
DPO ratio 0.25 0.43
EY 11.94% 4.68%
FCF/P -2.28% 6.54%
DY 2.94% 2.01%


23.3.2012
It is thus not surprising that MBMR announced thus:
NEW ISSUE OF SECURITIES (CHAPTER 6 OF LISTING REQUIREMENTS): COMBINATION OF NEW ISSUE OF SECURITIES

MBM RESOURCES BERHAD (“MBMR” OR THE “COMPANY”)

(I) PROPOSED BONUS ISSUE; AND
(II) PROPOSED RIGHTS ISSUE WITH WARRANTS 

No comments: