[MBMR] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 149.01%
YoY- -65.98%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 363,835 1,101,638 809,182 510,982 246,055 1,203,044 889,687 -44.93%
PBT 45,201 85,254 59,512 30,612 11,702 149,894 130,860 -50.80%
Tax 146 -8,543 -5,964 -3,204 -938 -11,951 -14,158 -
NP 45,347 76,711 53,548 27,408 10,764 137,943 116,702 -46.78%
-
NP to SH 39,937 66,532 45,799 23,307 9,360 117,144 100,656 -46.03%
-
Tax Rate -0.32% 10.02% 10.02% 10.47% 8.02% 7.97% 10.82% -
Total Cost 318,488 1,024,927 755,634 483,574 235,291 1,065,101 772,985 -44.65%
-
Net Worth 928,322 893,393 873,860 856,768 844,093 849,647 834,968 7.32%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 14,526 - - - - - -
Div Payout % - 21.83% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 928,322 893,393 873,860 856,768 844,093 849,647 834,968 7.32%
NOSH 242,381 242,111 242,066 242,024 241,860 242,064 242,019 0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.46% 6.96% 6.62% 5.36% 4.37% 11.47% 13.12% -
ROE 4.30% 7.45% 5.24% 2.72% 1.11% 13.79% 12.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 150.11 455.01 334.28 211.13 101.73 496.99 367.61 -44.98%
EPS 16.50 27.49 18.92 9.63 3.87 48.39 41.59 -46.03%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.69 3.61 3.54 3.49 3.51 3.45 7.22%
Adjusted Per Share Value based on latest NOSH - 242,135
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.08 281.83 207.01 130.72 62.95 307.77 227.61 -44.93%
EPS 10.22 17.02 11.72 5.96 2.39 29.97 25.75 -46.02%
DPS 0.00 3.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3749 2.2855 2.2356 2.1919 2.1594 2.1736 2.1361 7.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.09 1.99 1.78 1.77 1.73 1.75 1.66 -
P/RPS 1.39 0.44 0.53 0.84 1.70 0.35 0.45 112.24%
P/EPS 12.68 7.24 9.41 18.38 44.70 3.62 3.99 116.30%
EY 7.88 13.81 10.63 5.44 2.24 27.65 25.05 -53.77%
DY 0.00 3.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.49 0.50 0.50 0.50 0.48 9.50%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 -
Price 2.08 2.04 1.85 1.82 1.74 1.85 1.79 -
P/RPS 1.39 0.45 0.55 0.86 1.71 0.37 0.49 100.51%
P/EPS 12.62 7.42 9.78 18.90 44.96 3.82 4.30 105.12%
EY 7.92 13.47 10.23 5.29 2.22 26.16 23.23 -51.22%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.51 0.51 0.50 0.53 0.52 2.55%

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