[MBMR] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 55.97%
YoY- -24.4%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 543,661 1,705,573 1,213,311 791,830 409,813 1,528,494 1,157,355 -39.54%
PBT 56,192 150,591 119,038 75,416 46,379 172,402 139,371 -45.39%
Tax -4,428 -12,520 -11,204 -6,951 -3,437 -9,907 -11,702 -47.65%
NP 51,764 138,071 107,834 68,465 42,942 162,495 127,669 -45.18%
-
NP to SH 41,021 121,237 94,831 59,511 38,155 142,136 113,016 -49.08%
-
Tax Rate 7.88% 8.31% 9.41% 9.22% 7.41% 5.75% 8.40% -
Total Cost 491,897 1,567,502 1,105,477 723,365 366,871 1,365,999 1,029,686 -38.86%
-
Net Worth 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 986,221 10.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 14,572 14,566 - - 24,238 12,086 -
Div Payout % - 12.02% 15.36% - - 17.05% 10.69% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 986,221 10.58%
NOSH 243,015 242,871 242,782 242,802 241,182 242,382 241,720 0.35%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.52% 8.10% 8.89% 8.65% 10.48% 10.63% 11.03% -
ROE 3.58% 12.83% 8.80% 5.62% 3.70% 13.96% 11.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 223.71 702.25 499.75 326.12 169.92 630.61 478.80 -39.75%
EPS 16.88 42.60 39.06 24.51 15.82 58.64 46.66 -49.19%
DPS 0.00 6.00 6.00 0.00 0.00 10.00 5.00 -
NAPS 4.72 3.89 4.44 4.36 4.27 4.20 4.08 10.19%
Adjusted Per Share Value based on latest NOSH - 242,876
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 139.05 436.24 310.33 202.53 104.82 390.95 296.02 -39.54%
EPS 10.49 31.01 24.26 15.22 9.76 36.35 28.91 -49.09%
DPS 0.00 3.73 3.73 0.00 0.00 6.20 3.09 -
NAPS 2.9338 2.4165 2.7571 2.7077 2.6341 2.6038 2.5225 10.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.54 2.45 2.29 2.48 2.32 2.57 2.44 -
P/RPS 1.58 0.35 0.46 0.76 1.37 0.41 0.51 112.36%
P/EPS 20.97 4.91 5.86 10.12 14.66 4.38 5.22 152.49%
EY 4.77 20.37 17.06 9.88 6.82 22.82 19.16 -60.39%
DY 0.00 2.45 2.62 0.00 0.00 3.89 2.05 -
P/NAPS 0.75 0.63 0.52 0.57 0.54 0.61 0.60 16.02%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 10/11/11 11/08/11 24/05/11 17/02/11 11/11/10 -
Price 2.83 3.55 2.40 2.28 2.28 2.48 2.32 -
P/RPS 1.27 0.51 0.48 0.70 1.34 0.39 0.48 91.18%
P/EPS 16.77 7.11 6.14 9.30 14.41 4.23 4.96 125.10%
EY 5.96 14.06 16.28 10.75 6.94 23.65 20.15 -55.57%
DY 0.00 1.69 2.50 0.00 0.00 4.03 2.16 -
P/NAPS 0.60 0.91 0.54 0.52 0.53 0.59 0.57 3.47%

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