[MBMR] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -14.1%
YoY- 18.42%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,439,684 2,267,658 2,323,865 2,315,896 2,174,644 1,705,573 1,617,748 31.47%
PBT 187,052 197,318 200,549 200,010 224,768 150,591 158,717 11.56%
Tax -20,340 -21,898 -17,553 -16,482 -17,712 -12,520 -14,938 22.82%
NP 166,712 175,420 182,996 183,528 207,056 138,071 143,778 10.35%
-
NP to SH 131,004 136,442 141,253 140,944 164,084 121,237 126,441 2.38%
-
Tax Rate 10.87% 11.10% 8.75% 8.24% 7.88% 8.31% 9.41% -
Total Cost 2,272,972 2,092,238 2,140,869 2,132,368 1,967,588 1,567,502 1,473,969 33.44%
-
Net Worth 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 17.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 29,469 12,247 15,794 - 14,572 19,422 -
Div Payout % - 21.60% 8.67% 11.21% - 12.02% 15.36% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 17.41%
NOSH 390,823 327,438 306,184 263,249 243,015 242,871 242,782 37.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.83% 7.74% 7.87% 7.92% 9.52% 8.10% 8.89% -
ROE 9.55% 12.15% 13.77% 16.27% 14.31% 12.83% 11.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 624.24 692.54 758.97 879.73 894.86 702.25 666.34 -4.25%
EPS 33.52 38.34 46.13 53.54 67.52 42.60 52.08 -25.43%
DPS 0.00 9.00 4.00 6.00 0.00 6.00 8.00 -
NAPS 3.51 3.43 3.35 3.29 4.72 3.89 4.44 -14.49%
Adjusted Per Share Value based on latest NOSH - 263,190
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 624.01 580.01 594.38 592.34 556.22 436.24 413.78 31.47%
EPS 33.51 34.90 36.13 36.05 41.97 31.01 32.34 2.39%
DPS 0.00 7.54 3.13 4.04 0.00 3.73 4.97 -
NAPS 3.5087 2.8726 2.6235 2.2152 2.9338 2.4165 2.7571 17.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.47 3.21 3.36 2.99 3.54 2.45 2.29 -
P/RPS 0.56 0.46 0.44 0.34 0.40 0.35 0.34 39.42%
P/EPS 10.35 7.70 7.28 5.58 5.24 4.91 4.40 76.77%
EY 9.66 12.98 13.73 17.91 19.07 20.37 22.74 -43.46%
DY 0.00 2.80 1.19 2.01 0.00 2.45 3.49 -
P/NAPS 0.99 0.94 1.00 0.91 0.75 0.63 0.52 53.55%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 -
Price 4.06 3.31 3.38 3.92 2.83 3.55 2.40 -
P/RPS 0.65 0.48 0.45 0.45 0.32 0.51 0.36 48.22%
P/EPS 12.11 7.94 7.33 7.32 4.19 7.11 4.61 90.27%
EY 8.26 12.59 13.65 13.66 23.86 14.06 21.70 -47.44%
DY 0.00 2.72 1.18 1.53 0.00 1.69 3.33 -
P/NAPS 1.16 0.97 1.01 1.19 0.60 0.91 0.54 66.40%

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