[MBMR] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 28.02%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,177,594 1,085,728 944,824 953,088 884,554 815,572 805,755 28.87%
PBT 130,104 112,204 96,725 82,962 68,230 61,092 72,564 47.74%
Tax -13,598 -11,188 -13,065 -9,301 -9,504 -7,516 -26,432 -35.87%
NP 116,506 101,016 83,660 73,661 58,726 53,576 46,132 85.76%
-
NP to SH 99,924 87,888 73,493 63,832 49,862 47,676 46,132 67.64%
-
Tax Rate 10.45% 9.97% 13.51% 11.21% 13.93% 12.30% 36.43% -
Total Cost 1,061,088 984,712 861,164 879,426 825,828 761,996 759,623 25.03%
-
Net Worth 633,640 608,237 586,834 556,455 549,327 534,947 633,619 0.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 42,252 28,174 - - 42,241 -
Div Payout % - - 57.49% 44.14% - - 91.57% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 633,640 608,237 586,834 556,455 549,327 534,947 633,619 0.00%
NOSH 235,553 235,751 234,733 234,791 234,755 234,625 234,673 0.25%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.89% 9.30% 8.85% 7.73% 6.64% 6.57% 5.73% -
ROE 15.77% 14.45% 12.52% 11.47% 9.08% 8.91% 7.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 499.93 460.54 402.51 405.93 376.80 347.61 343.35 28.55%
EPS 42.42 37.28 31.30 27.19 21.24 20.32 19.64 67.32%
DPS 0.00 0.00 18.00 12.00 0.00 0.00 18.00 -
NAPS 2.69 2.58 2.50 2.37 2.34 2.28 2.70 -0.24%
Adjusted Per Share Value based on latest NOSH - 234,841
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 301.26 277.76 241.71 243.83 226.29 208.65 206.13 28.87%
EPS 25.56 22.48 18.80 16.33 12.76 12.20 11.80 67.64%
DPS 0.00 0.00 10.81 7.21 0.00 0.00 10.81 -
NAPS 1.621 1.556 1.5013 1.4236 1.4053 1.3685 1.621 0.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.29 2.23 2.09 2.05 1.90 1.69 1.70 -
P/RPS 0.46 0.48 0.52 0.51 0.50 0.49 0.50 -5.42%
P/EPS 5.40 5.98 6.68 7.54 8.95 8.32 8.65 -27.01%
EY 18.52 16.72 14.98 13.26 11.18 12.02 11.56 37.03%
DY 0.00 0.00 8.61 5.85 0.00 0.00 10.59 -
P/NAPS 0.85 0.86 0.84 0.86 0.81 0.74 0.63 22.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 31/05/05 09/03/05 -
Price 2.12 2.20 2.16 2.02 2.00 1.62 1.81 -
P/RPS 0.42 0.48 0.54 0.50 0.53 0.47 0.53 -14.40%
P/EPS 5.00 5.90 6.90 7.43 9.42 7.97 9.21 -33.52%
EY 20.01 16.95 14.49 13.46 10.62 12.54 10.86 50.46%
DY 0.00 0.00 8.33 5.94 0.00 0.00 9.94 -
P/NAPS 0.79 0.85 0.86 0.85 0.85 0.71 0.67 11.64%

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