[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.33%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,183,525 609,921 2,267,658 1,742,899 1,157,948 543,661 1,705,573 -21.63%
PBT 99,279 46,763 197,318 150,412 100,005 56,192 150,591 -24.27%
Tax -10,174 -5,085 -21,898 -13,165 -8,241 -4,428 -12,520 -12.92%
NP 89,105 41,678 175,420 137,247 91,764 51,764 138,071 -25.34%
-
NP to SH 69,907 32,751 136,442 105,940 70,472 41,021 121,237 -30.74%
-
Tax Rate 10.25% 10.87% 11.10% 8.75% 8.24% 7.88% 8.31% -
Total Cost 1,094,420 568,243 2,092,238 1,605,652 1,066,184 491,897 1,567,502 -21.31%
-
Net Worth 1,387,198 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 29.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 11,722 - 29,469 9,185 7,897 - 14,572 -13.51%
Div Payout % 16.77% - 21.60% 8.67% 11.21% - 12.02% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,387,198 1,371,790 1,123,115 1,025,719 866,092 1,147,032 944,769 29.21%
NOSH 390,760 390,823 327,438 306,184 263,249 243,015 242,871 37.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.53% 6.83% 7.74% 7.87% 7.92% 9.52% 8.10% -
ROE 5.04% 2.39% 12.15% 10.33% 8.14% 3.58% 12.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 302.88 156.06 692.54 569.23 439.87 223.71 702.25 -42.94%
EPS 17.89 8.38 38.34 34.60 26.77 16.88 42.60 -43.95%
DPS 3.00 0.00 9.00 3.00 3.00 0.00 6.00 -37.03%
NAPS 3.55 3.51 3.43 3.35 3.29 4.72 3.89 -5.92%
Adjusted Per Share Value based on latest NOSH - 306,286
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 302.78 156.03 580.13 445.88 296.24 139.08 436.33 -21.63%
EPS 17.88 8.38 34.91 27.10 18.03 10.49 31.02 -30.76%
DPS 3.00 0.00 7.54 2.35 2.02 0.00 3.73 -13.52%
NAPS 3.5488 3.5094 2.8732 2.6241 2.2157 2.9344 2.417 29.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.83 3.47 3.21 3.36 2.99 3.54 2.45 -
P/RPS 1.26 2.22 0.46 0.59 0.68 1.58 0.35 135.07%
P/EPS 21.41 41.41 7.70 9.71 11.17 20.97 4.91 167.14%
EY 4.67 2.41 12.98 10.30 8.95 4.77 20.37 -62.57%
DY 0.78 0.00 2.80 0.89 1.00 0.00 2.45 -53.40%
P/NAPS 1.08 0.99 0.94 1.00 0.91 0.75 0.63 43.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 -
Price 3.67 4.06 3.31 3.38 3.92 2.83 3.55 -
P/RPS 1.21 2.60 0.48 0.59 0.89 1.27 0.51 77.98%
P/EPS 20.51 48.45 7.94 9.77 14.64 16.77 7.11 102.77%
EY 4.87 2.06 12.59 10.24 6.83 5.96 14.06 -50.71%
DY 0.82 0.00 2.72 0.89 0.77 0.00 1.69 -38.27%
P/NAPS 1.03 1.16 0.97 1.01 1.19 0.60 0.91 8.61%

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