[MBMR] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.14%
YoY- 59.31%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,228,482 1,177,594 1,085,728 944,824 953,088 884,554 815,572 31.36%
PBT 137,284 130,104 112,204 96,725 82,962 68,230 61,092 71.47%
Tax -15,404 -13,598 -11,188 -13,065 -9,301 -9,504 -7,516 61.27%
NP 121,880 116,506 101,016 83,660 73,661 58,726 53,576 72.88%
-
NP to SH 105,006 99,924 87,888 73,493 63,832 49,862 47,676 69.20%
-
Tax Rate 11.22% 10.45% 9.97% 13.51% 11.21% 13.93% 12.30% -
Total Cost 1,106,602 1,061,088 984,712 861,164 879,426 825,828 761,996 28.21%
-
Net Worth 649,404 633,640 608,237 586,834 556,455 549,327 534,947 13.78%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 28,337 - - 42,252 28,174 - - -
Div Payout % 26.99% - - 57.49% 44.14% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 649,404 633,640 608,237 586,834 556,455 549,327 534,947 13.78%
NOSH 236,146 235,553 235,751 234,733 234,791 234,755 234,625 0.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.92% 9.89% 9.30% 8.85% 7.73% 6.64% 6.57% -
ROE 16.17% 15.77% 14.45% 12.52% 11.47% 9.08% 8.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 520.22 499.93 460.54 402.51 405.93 376.80 347.61 30.80%
EPS 44.47 42.42 37.28 31.30 27.19 21.24 20.32 68.48%
DPS 12.00 0.00 0.00 18.00 12.00 0.00 0.00 -
NAPS 2.75 2.69 2.58 2.50 2.37 2.34 2.28 13.29%
Adjusted Per Share Value based on latest NOSH - 234,853
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 314.28 301.26 277.76 241.71 243.83 226.29 208.65 31.36%
EPS 26.86 25.56 22.48 18.80 16.33 12.76 12.20 69.15%
DPS 7.25 0.00 0.00 10.81 7.21 0.00 0.00 -
NAPS 1.6614 1.621 1.556 1.5013 1.4236 1.4053 1.3685 13.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.18 2.29 2.23 2.09 2.05 1.90 1.69 -
P/RPS 0.42 0.46 0.48 0.52 0.51 0.50 0.49 -9.75%
P/EPS 4.90 5.40 5.98 6.68 7.54 8.95 8.32 -29.71%
EY 20.40 18.52 16.72 14.98 13.26 11.18 12.02 42.23%
DY 5.50 0.00 0.00 8.61 5.85 0.00 0.00 -
P/NAPS 0.79 0.85 0.86 0.84 0.86 0.81 0.74 4.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 31/05/05 -
Price 2.25 2.12 2.20 2.16 2.02 2.00 1.62 -
P/RPS 0.43 0.42 0.48 0.54 0.50 0.53 0.47 -5.75%
P/EPS 5.06 5.00 5.90 6.90 7.43 9.42 7.97 -26.11%
EY 19.76 20.01 16.95 14.49 13.46 10.62 12.54 35.37%
DY 5.33 0.00 0.00 8.33 5.94 0.00 0.00 -
P/NAPS 0.82 0.79 0.85 0.86 0.85 0.85 0.71 10.06%

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