[MBMR] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.28%
YoY- 146.77%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,583,660 1,639,252 1,528,494 1,543,140 1,537,302 1,455,340 1,101,638 27.45%
PBT 150,832 185,516 172,402 185,828 194,094 180,804 85,254 46.43%
Tax -13,902 -13,748 -9,907 -15,602 -16,598 584 -8,543 38.47%
NP 136,930 171,768 162,495 170,225 177,496 181,388 76,711 47.30%
-
NP to SH 119,022 152,620 142,136 150,688 157,432 159,748 66,532 47.52%
-
Tax Rate 9.22% 7.41% 5.75% 8.40% 8.55% -0.32% 10.02% -
Total Cost 1,446,730 1,467,484 1,365,999 1,372,914 1,359,806 1,273,952 1,024,927 25.91%
-
Net Worth 1,058,620 1,029,847 1,018,004 986,221 964,620 928,322 893,393 12.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 24,238 16,114 - - 14,526 -
Div Payout % - - 17.05% 10.69% - - 21.83% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,058,620 1,029,847 1,018,004 986,221 964,620 928,322 893,393 12.01%
NOSH 242,802 241,182 242,382 241,720 241,759 242,381 242,111 0.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.65% 10.48% 10.63% 11.03% 11.55% 12.46% 6.96% -
ROE 11.24% 14.82% 13.96% 15.28% 16.32% 17.21% 7.45% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 652.24 679.67 630.61 638.40 635.88 600.43 455.01 27.21%
EPS 49.02 63.28 58.64 62.21 65.04 66.00 27.49 47.20%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 6.00 -
NAPS 4.36 4.27 4.20 4.08 3.99 3.83 3.69 11.79%
Adjusted Per Share Value based on latest NOSH - 241,461
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 405.06 419.28 390.95 394.69 393.20 372.24 281.77 27.45%
EPS 30.44 39.04 36.35 38.54 40.27 40.86 17.02 47.49%
DPS 0.00 0.00 6.20 4.12 0.00 0.00 3.72 -
NAPS 2.7077 2.6341 2.6038 2.5225 2.4672 2.3744 2.2851 12.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.48 2.32 2.57 2.44 2.23 2.09 1.99 -
P/RPS 0.38 0.34 0.41 0.38 0.35 0.35 0.44 -9.33%
P/EPS 5.06 3.67 4.38 3.91 3.42 3.17 7.24 -21.29%
EY 19.77 27.28 22.82 25.55 29.20 31.53 13.81 27.10%
DY 0.00 0.00 3.89 2.73 0.00 0.00 3.02 -
P/NAPS 0.57 0.54 0.61 0.60 0.56 0.55 0.54 3.68%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 -
Price 2.28 2.28 2.48 2.32 2.43 2.08 2.04 -
P/RPS 0.35 0.34 0.39 0.36 0.38 0.35 0.45 -15.46%
P/EPS 4.65 3.60 4.23 3.72 3.73 3.16 7.42 -26.83%
EY 21.50 27.75 23.65 26.87 26.80 31.69 13.47 36.69%
DY 0.00 0.00 4.03 2.87 0.00 0.00 2.94 -
P/NAPS 0.52 0.53 0.59 0.57 0.61 0.54 0.55 -3.68%

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