[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 53.51%
YoY- 59.31%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 921,362 588,797 271,432 944,824 714,816 442,277 203,893 173.07%
PBT 102,963 65,052 28,051 96,725 62,222 34,115 15,273 256.45%
Tax -11,553 -6,799 -2,797 -13,065 -6,976 -4,752 -1,879 235.24%
NP 91,410 58,253 25,254 83,660 55,246 29,363 13,394 259.37%
-
NP to SH 78,755 49,962 21,972 73,493 47,874 24,931 11,919 251.71%
-
Tax Rate 11.22% 10.45% 9.97% 13.51% 11.21% 13.93% 12.30% -
Total Cost 829,952 530,544 246,178 861,164 659,570 412,914 190,499 166.51%
-
Net Worth 649,404 633,640 608,237 586,834 556,455 549,327 534,947 13.78%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 21,253 - - 42,252 21,131 - - -
Div Payout % 26.99% - - 57.49% 44.14% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 649,404 633,640 608,237 586,834 556,455 549,327 534,947 13.78%
NOSH 236,146 235,553 235,751 234,733 234,791 234,755 234,625 0.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.92% 9.89% 9.30% 8.85% 7.73% 6.64% 6.57% -
ROE 12.13% 7.88% 3.61% 12.52% 8.60% 4.54% 2.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 390.16 249.96 115.13 402.51 304.45 188.40 86.90 171.90%
EPS 33.35 21.21 9.32 31.30 20.39 10.62 5.08 250.20%
DPS 9.00 0.00 0.00 18.00 9.00 0.00 0.00 -
NAPS 2.75 2.69 2.58 2.50 2.37 2.34 2.28 13.29%
Adjusted Per Share Value based on latest NOSH - 234,853
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 235.71 150.63 69.44 241.71 182.87 113.15 52.16 173.08%
EPS 20.15 12.78 5.62 18.80 12.25 6.38 3.05 251.68%
DPS 5.44 0.00 0.00 10.81 5.41 0.00 0.00 -
NAPS 1.6614 1.621 1.556 1.5013 1.4236 1.4053 1.3685 13.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.18 2.29 2.23 2.09 2.05 1.90 1.69 -
P/RPS 0.56 0.92 1.94 0.52 0.67 1.01 1.94 -56.28%
P/EPS 6.54 10.80 23.93 6.68 10.05 17.89 33.27 -66.15%
EY 15.30 9.26 4.18 14.98 9.95 5.59 3.01 195.33%
DY 4.13 0.00 0.00 8.61 4.39 0.00 0.00 -
P/NAPS 0.79 0.85 0.86 0.84 0.86 0.81 0.74 4.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 31/05/05 -
Price 2.25 2.12 2.20 2.16 2.02 2.00 1.62 -
P/RPS 0.58 0.85 1.91 0.54 0.66 1.06 1.86 -53.98%
P/EPS 6.75 10.00 23.61 6.90 9.91 18.83 31.89 -64.44%
EY 14.82 10.00 4.24 14.49 10.09 5.31 3.14 181.10%
DY 4.00 0.00 0.00 8.33 4.46 0.00 0.00 -
P/NAPS 0.82 0.79 0.85 0.86 0.85 0.85 0.71 10.06%

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