[MBMR] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 59.99%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 246,055 1,203,044 889,687 574,820 267,751 1,080,910 847,303 -56.11%
PBT 11,702 149,894 130,860 88,214 51,496 140,475 110,404 -77.57%
Tax -938 -11,951 -14,158 -9,075 -3,950 -13,648 -10,390 -79.84%
NP 10,764 137,943 116,702 79,139 47,546 126,827 100,014 -77.34%
-
NP to SH 9,360 117,144 100,656 68,504 42,817 110,523 87,874 -77.49%
-
Tax Rate 8.02% 7.97% 10.82% 10.29% 7.67% 9.72% 9.41% -
Total Cost 235,291 1,065,101 772,985 495,681 220,205 954,083 747,289 -53.68%
-
Net Worth 844,093 849,647 834,968 827,857 798,734 761,187 731,281 10.02%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 28,905 14,433 -
Div Payout % - - - - - 26.15% 16.42% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 844,093 849,647 834,968 827,857 798,734 761,187 731,281 10.02%
NOSH 241,860 242,064 242,019 242,063 242,040 240,881 240,552 0.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.37% 11.47% 13.12% 13.77% 17.76% 11.73% 11.80% -
ROE 1.11% 13.79% 12.06% 8.27% 5.36% 14.52% 12.02% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 101.73 496.99 367.61 237.47 110.62 448.73 352.23 -56.27%
EPS 3.87 48.39 41.59 28.30 17.69 45.88 36.53 -77.58%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 6.00 -
NAPS 3.49 3.51 3.45 3.42 3.30 3.16 3.04 9.63%
Adjusted Per Share Value based on latest NOSH - 242,101
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 62.93 307.71 227.56 147.02 68.48 276.47 216.72 -56.11%
EPS 2.39 29.96 25.75 17.52 10.95 28.27 22.48 -77.52%
DPS 0.00 0.00 0.00 0.00 0.00 7.39 3.69 -
NAPS 2.159 2.1732 2.1356 2.1174 2.043 1.9469 1.8704 10.02%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.73 1.75 1.66 1.91 2.18 2.46 2.60 -
P/RPS 1.70 0.35 0.45 0.80 1.97 0.55 0.74 74.01%
P/EPS 44.70 3.62 3.99 6.75 12.32 5.36 7.12 239.93%
EY 2.24 27.65 25.05 14.82 8.11 18.65 14.05 -70.56%
DY 0.00 0.00 0.00 0.00 0.00 4.88 2.31 -
P/NAPS 0.50 0.50 0.48 0.56 0.66 0.78 0.86 -30.31%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 14/11/07 -
Price 1.74 1.85 1.79 1.85 2.08 2.32 2.63 -
P/RPS 1.71 0.37 0.49 0.78 1.88 0.52 0.75 73.14%
P/EPS 44.96 3.82 4.30 6.54 11.76 5.06 7.20 238.72%
EY 2.22 26.16 23.23 15.30 8.50 19.78 13.89 -70.51%
DY 0.00 0.00 0.00 0.00 0.00 5.17 2.28 -
P/NAPS 0.50 0.53 0.52 0.54 0.63 0.73 0.87 -30.85%

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