[MBMR] QoQ Annualized Quarter 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- -1.45%
YoY- 237.74%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,639,252 1,528,494 1,543,140 1,537,302 1,455,340 1,101,638 1,078,909 32.19%
PBT 185,516 172,402 185,828 194,094 180,804 85,254 79,349 76.24%
Tax -13,748 -9,907 -15,602 -16,598 584 -8,543 -7,952 44.09%
NP 171,768 162,495 170,225 177,496 181,388 76,711 71,397 79.64%
-
NP to SH 152,620 142,136 150,688 157,432 159,748 66,532 61,065 84.27%
-
Tax Rate 7.41% 5.75% 8.40% 8.55% -0.32% 10.02% 10.02% -
Total Cost 1,467,484 1,365,999 1,372,914 1,359,806 1,273,952 1,024,927 1,007,512 28.52%
-
Net Worth 1,029,847 1,018,004 986,221 964,620 928,322 893,393 873,860 11.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 24,238 16,114 - - 14,526 - -
Div Payout % - 17.05% 10.69% - - 21.83% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,029,847 1,018,004 986,221 964,620 928,322 893,393 873,860 11.58%
NOSH 241,182 242,382 241,720 241,759 242,381 242,111 242,066 -0.24%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.48% 10.63% 11.03% 11.55% 12.46% 6.96% 6.62% -
ROE 14.82% 13.96% 15.28% 16.32% 17.21% 7.45% 6.99% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 679.67 630.61 638.40 635.88 600.43 455.01 445.71 32.51%
EPS 63.28 58.64 62.21 65.04 66.00 27.49 25.23 84.70%
DPS 0.00 10.00 6.67 0.00 0.00 6.00 0.00 -
NAPS 4.27 4.20 4.08 3.99 3.83 3.69 3.61 11.85%
Adjusted Per Share Value based on latest NOSH - 240,967
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 419.28 390.95 394.69 393.20 372.24 281.77 275.96 32.19%
EPS 39.04 36.35 38.54 40.27 40.86 17.02 15.62 84.27%
DPS 0.00 6.20 4.12 0.00 0.00 3.72 0.00 -
NAPS 2.6341 2.6038 2.5225 2.4672 2.3744 2.2851 2.2351 11.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.32 2.57 2.44 2.23 2.09 1.99 1.78 -
P/RPS 0.34 0.41 0.38 0.35 0.35 0.44 0.40 -10.27%
P/EPS 3.67 4.38 3.91 3.42 3.17 7.24 7.06 -35.37%
EY 27.28 22.82 25.55 29.20 31.53 13.81 14.17 54.81%
DY 0.00 3.89 2.73 0.00 0.00 3.02 0.00 -
P/NAPS 0.54 0.61 0.60 0.56 0.55 0.54 0.49 6.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 -
Price 2.28 2.48 2.32 2.43 2.08 2.04 1.85 -
P/RPS 0.34 0.39 0.36 0.38 0.35 0.45 0.42 -13.15%
P/EPS 3.60 4.23 3.72 3.73 3.16 7.42 7.33 -37.77%
EY 27.75 23.65 26.87 26.80 31.69 13.47 13.64 60.62%
DY 0.00 4.03 2.87 0.00 0.00 2.94 0.00 -
P/NAPS 0.53 0.59 0.57 0.61 0.54 0.55 0.51 2.59%

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
Post a Comment