[MBMR] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 127.39%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 253,415 1,132,012 921,362 588,797 271,432 944,824 714,816 -49.94%
PBT 22,979 121,899 102,963 65,052 28,051 96,725 62,222 -48.55%
Tax -2,022 -10,678 -11,553 -6,799 -2,797 -13,065 -6,976 -56.23%
NP 20,957 111,221 91,410 58,253 25,254 83,660 55,246 -47.62%
-
NP to SH 18,736 92,092 78,755 49,962 21,972 73,493 47,874 -46.52%
-
Tax Rate 8.80% 8.76% 11.22% 10.45% 9.97% 13.51% 11.21% -
Total Cost 232,458 1,020,791 829,952 530,544 246,178 861,164 659,570 -50.13%
-
Net Worth 670,854 655,389 649,404 633,640 608,237 586,834 556,455 13.28%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 89,459 21,253 - - 42,252 21,131 -
Div Payout % - 97.14% 26.99% - - 57.49% 44.14% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 670,854 655,389 649,404 633,640 608,237 586,834 556,455 13.28%
NOSH 239,590 236,602 236,146 235,553 235,751 234,733 234,791 1.35%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.27% 9.83% 9.92% 9.89% 9.30% 8.85% 7.73% -
ROE 2.79% 14.05% 12.13% 7.88% 3.61% 12.52% 8.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 105.77 478.44 390.16 249.96 115.13 402.51 304.45 -50.61%
EPS 7.82 38.92 33.35 21.21 9.32 31.30 20.39 -47.24%
DPS 0.00 37.81 9.00 0.00 0.00 18.00 9.00 -
NAPS 2.80 2.77 2.75 2.69 2.58 2.50 2.37 11.76%
Adjusted Per Share Value based on latest NOSH - 235,597
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 64.82 289.54 235.66 150.60 69.43 241.66 182.83 -49.93%
EPS 4.79 23.55 20.14 12.78 5.62 18.80 12.24 -46.52%
DPS 0.00 22.88 5.44 0.00 0.00 10.81 5.40 -
NAPS 1.7159 1.6763 1.661 1.6207 1.5557 1.501 1.4233 13.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.31 2.25 2.18 2.29 2.23 2.09 2.05 -
P/RPS 2.18 0.47 0.56 0.92 1.94 0.52 0.67 119.73%
P/EPS 29.54 5.78 6.54 10.80 23.93 6.68 10.05 105.32%
EY 3.39 17.30 15.30 9.26 4.18 14.98 9.95 -51.25%
DY 0.00 16.80 4.13 0.00 0.00 8.61 4.39 -
P/NAPS 0.83 0.81 0.79 0.85 0.86 0.84 0.86 -2.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 26/02/07 24/11/06 25/08/06 02/06/06 03/03/06 25/11/05 -
Price 2.49 2.43 2.25 2.12 2.20 2.16 2.02 -
P/RPS 2.35 0.51 0.58 0.85 1.91 0.54 0.66 133.35%
P/EPS 31.84 6.24 6.75 10.00 23.61 6.90 9.91 117.89%
EY 3.14 16.02 14.82 10.00 4.24 14.49 10.09 -54.11%
DY 0.00 15.56 4.00 0.00 0.00 8.33 4.46 -
P/NAPS 0.89 0.88 0.82 0.79 0.85 0.86 0.85 3.11%

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