[MBMR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 71.79%
YoY- 18.42%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 609,921 2,267,658 1,742,899 1,157,948 543,661 1,705,573 1,213,311 -36.75%
PBT 46,763 197,318 150,412 100,005 56,192 150,591 119,038 -46.33%
Tax -5,085 -21,898 -13,165 -8,241 -4,428 -12,520 -11,204 -40.91%
NP 41,678 175,420 137,247 91,764 51,764 138,071 107,834 -46.90%
-
NP to SH 32,751 136,442 105,940 70,472 41,021 121,237 94,831 -50.74%
-
Tax Rate 10.87% 11.10% 8.75% 8.24% 7.88% 8.31% 9.41% -
Total Cost 568,243 2,092,238 1,605,652 1,066,184 491,897 1,567,502 1,105,477 -35.80%
-
Net Worth 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 17.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 29,469 9,185 7,897 - 14,572 14,566 -
Div Payout % - 21.60% 8.67% 11.21% - 12.02% 15.36% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 17.41%
NOSH 390,823 327,438 306,184 263,249 243,015 242,871 242,782 37.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.83% 7.74% 7.87% 7.92% 9.52% 8.10% 8.89% -
ROE 2.39% 12.15% 10.33% 8.14% 3.58% 12.83% 8.80% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 156.06 692.54 569.23 439.87 223.71 702.25 499.75 -53.93%
EPS 8.38 38.34 34.60 26.77 16.88 42.60 39.06 -64.12%
DPS 0.00 9.00 3.00 3.00 0.00 6.00 6.00 -
NAPS 3.51 3.43 3.35 3.29 4.72 3.89 4.44 -14.49%
Adjusted Per Share Value based on latest NOSH - 263,190
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 156.03 580.13 445.88 296.24 139.08 436.33 310.40 -36.75%
EPS 8.38 34.91 27.10 18.03 10.49 31.02 24.26 -50.73%
DPS 0.00 7.54 2.35 2.02 0.00 3.73 3.73 -
NAPS 3.5094 2.8732 2.6241 2.2157 2.9344 2.417 2.7577 17.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.47 3.21 3.36 2.99 3.54 2.45 2.29 -
P/RPS 2.22 0.46 0.59 0.68 1.58 0.35 0.46 185.30%
P/EPS 41.41 7.70 9.71 11.17 20.97 4.91 5.86 267.80%
EY 2.41 12.98 10.30 8.95 4.77 20.37 17.06 -72.84%
DY 0.00 2.80 0.89 1.00 0.00 2.45 2.62 -
P/NAPS 0.99 0.94 1.00 0.91 0.75 0.63 0.52 53.55%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 -
Price 4.06 3.31 3.38 3.92 2.83 3.55 2.40 -
P/RPS 2.60 0.48 0.59 0.89 1.27 0.51 0.48 208.11%
P/EPS 48.45 7.94 9.77 14.64 16.77 7.11 6.14 295.85%
EY 2.06 12.59 10.24 6.83 5.96 14.06 16.28 -74.76%
DY 0.00 2.72 0.89 0.77 0.00 1.69 2.50 -
P/NAPS 1.16 0.97 1.01 1.19 0.60 0.91 0.54 66.40%

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