[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 25.77%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 889,687 574,820 267,751 1,080,910 847,303 527,206 253,415 130.46%
PBT 130,860 88,214 51,496 140,475 110,404 61,142 22,979 217.88%
Tax -14,158 -9,075 -3,950 -13,648 -10,390 -5,164 -2,022 264.70%
NP 116,702 79,139 47,546 126,827 100,014 55,978 20,957 213.18%
-
NP to SH 100,656 68,504 42,817 110,523 87,874 49,410 18,736 205.80%
-
Tax Rate 10.82% 10.29% 7.67% 9.72% 9.41% 8.45% 8.80% -
Total Cost 772,985 495,681 220,205 954,083 747,289 471,228 232,458 122.29%
-
Net Worth 834,968 827,857 798,734 761,187 731,281 703,456 670,854 15.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 28,905 14,433 - - -
Div Payout % - - - 26.15% 16.42% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 834,968 827,857 798,734 761,187 731,281 703,456 670,854 15.66%
NOSH 242,019 242,063 242,040 240,881 240,552 240,087 239,590 0.67%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.12% 13.77% 17.76% 11.73% 11.80% 10.62% 8.27% -
ROE 12.06% 8.27% 5.36% 14.52% 12.02% 7.02% 2.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 367.61 237.47 110.62 448.73 352.23 219.59 105.77 128.92%
EPS 41.59 28.30 17.69 45.88 36.53 20.58 7.82 203.76%
DPS 0.00 0.00 0.00 12.00 6.00 0.00 0.00 -
NAPS 3.45 3.42 3.30 3.16 3.04 2.93 2.80 14.88%
Adjusted Per Share Value based on latest NOSH - 240,879
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 227.56 147.02 68.48 276.47 216.72 134.85 64.82 130.46%
EPS 25.75 17.52 10.95 28.27 22.48 12.64 4.79 205.93%
DPS 0.00 0.00 0.00 7.39 3.69 0.00 0.00 -
NAPS 2.1356 2.1174 2.043 1.9469 1.8704 1.7993 1.7159 15.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.66 1.91 2.18 2.46 2.60 2.51 2.31 -
P/RPS 0.45 0.80 1.97 0.55 0.74 1.14 2.18 -64.97%
P/EPS 3.99 6.75 12.32 5.36 7.12 12.20 29.54 -73.57%
EY 25.05 14.82 8.11 18.65 14.05 8.20 3.39 277.99%
DY 0.00 0.00 0.00 4.88 2.31 0.00 0.00 -
P/NAPS 0.48 0.56 0.66 0.78 0.86 0.86 0.83 -30.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 08/05/08 26/02/08 14/11/07 09/08/07 24/05/07 -
Price 1.79 1.85 2.08 2.32 2.63 2.54 2.49 -
P/RPS 0.49 0.78 1.88 0.52 0.75 1.16 2.35 -64.73%
P/EPS 4.30 6.54 11.76 5.06 7.20 12.34 31.84 -73.58%
EY 23.23 15.30 8.50 19.78 13.89 8.10 3.14 278.29%
DY 0.00 0.00 0.00 5.17 2.28 0.00 0.00 -
P/NAPS 0.52 0.54 0.63 0.73 0.87 0.87 0.89 -30.04%

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