[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 92.03%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 588,797 271,432 944,824 714,816 442,277 203,893 805,755 -18.91%
PBT 65,052 28,051 96,725 62,222 34,115 15,273 72,564 -7.04%
Tax -6,799 -2,797 -13,065 -6,976 -4,752 -1,879 -26,432 -59.65%
NP 58,253 25,254 83,660 55,246 29,363 13,394 46,132 16.87%
-
NP to SH 49,962 21,972 73,493 47,874 24,931 11,919 46,132 5.47%
-
Tax Rate 10.45% 9.97% 13.51% 11.21% 13.93% 12.30% 36.43% -
Total Cost 530,544 246,178 861,164 659,570 412,914 190,499 759,623 -21.33%
-
Net Worth 633,640 608,237 586,834 556,455 549,327 534,947 633,619 0.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 42,252 21,131 - - 42,241 -
Div Payout % - - 57.49% 44.14% - - 91.57% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 633,640 608,237 586,834 556,455 549,327 534,947 633,619 0.00%
NOSH 235,553 235,751 234,733 234,791 234,755 234,625 234,673 0.25%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.89% 9.30% 8.85% 7.73% 6.64% 6.57% 5.73% -
ROE 7.88% 3.61% 12.52% 8.60% 4.54% 2.23% 7.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 249.96 115.13 402.51 304.45 188.40 86.90 343.35 -19.12%
EPS 21.21 9.32 31.30 20.39 10.62 5.08 19.64 5.27%
DPS 0.00 0.00 18.00 9.00 0.00 0.00 18.00 -
NAPS 2.69 2.58 2.50 2.37 2.34 2.28 2.70 -0.24%
Adjusted Per Share Value based on latest NOSH - 234,841
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 150.60 69.43 241.66 182.83 113.12 52.15 206.09 -18.91%
EPS 12.78 5.62 18.80 12.24 6.38 3.05 11.80 5.47%
DPS 0.00 0.00 10.81 5.40 0.00 0.00 10.80 -
NAPS 1.6207 1.5557 1.501 1.4233 1.405 1.3683 1.6206 0.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.29 2.23 2.09 2.05 1.90 1.69 1.70 -
P/RPS 0.92 1.94 0.52 0.67 1.01 1.94 0.50 50.32%
P/EPS 10.80 23.93 6.68 10.05 17.89 33.27 8.65 15.99%
EY 9.26 4.18 14.98 9.95 5.59 3.01 11.56 -13.78%
DY 0.00 0.00 8.61 4.39 0.00 0.00 10.59 -
P/NAPS 0.85 0.86 0.84 0.86 0.81 0.74 0.63 22.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 31/05/05 09/03/05 -
Price 2.12 2.20 2.16 2.02 2.00 1.62 1.81 -
P/RPS 0.85 1.91 0.54 0.66 1.06 1.86 0.53 37.13%
P/EPS 10.00 23.61 6.90 9.91 18.83 31.89 9.21 5.65%
EY 10.00 4.24 14.49 10.09 5.31 3.14 10.86 -5.36%
DY 0.00 0.00 8.33 4.46 0.00 0.00 9.94 -
P/NAPS 0.79 0.85 0.86 0.85 0.85 0.71 0.67 11.64%

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