[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.38%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 809,182 510,982 246,055 1,203,044 889,687 574,820 267,751 108.89%
PBT 59,512 30,612 11,702 149,894 130,860 88,214 51,496 10.11%
Tax -5,964 -3,204 -938 -11,951 -14,158 -9,075 -3,950 31.57%
NP 53,548 27,408 10,764 137,943 116,702 79,139 47,546 8.24%
-
NP to SH 45,799 23,307 9,360 117,144 100,656 68,504 42,817 4.58%
-
Tax Rate 10.02% 10.47% 8.02% 7.97% 10.82% 10.29% 7.67% -
Total Cost 755,634 483,574 235,291 1,065,101 772,985 495,681 220,205 127.33%
-
Net Worth 873,860 856,768 844,093 849,647 834,968 827,857 798,734 6.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 873,860 856,768 844,093 849,647 834,968 827,857 798,734 6.17%
NOSH 242,066 242,024 241,860 242,064 242,019 242,063 242,040 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.62% 5.36% 4.37% 11.47% 13.12% 13.77% 17.76% -
ROE 5.24% 2.72% 1.11% 13.79% 12.06% 8.27% 5.36% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 334.28 211.13 101.73 496.99 367.61 237.47 110.62 108.87%
EPS 18.92 9.63 3.87 48.39 41.59 28.30 17.69 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.54 3.49 3.51 3.45 3.42 3.30 6.16%
Adjusted Per Share Value based on latest NOSH - 241,985
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 207.01 130.72 62.95 307.77 227.61 147.06 68.50 108.88%
EPS 11.72 5.96 2.39 29.97 25.75 17.53 10.95 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2356 2.1919 2.1594 2.1736 2.1361 2.1179 2.0434 6.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.78 1.77 1.73 1.75 1.66 1.91 2.18 -
P/RPS 0.53 0.84 1.70 0.35 0.45 0.80 1.97 -58.29%
P/EPS 9.41 18.38 44.70 3.62 3.99 6.75 12.32 -16.42%
EY 10.63 5.44 2.24 27.65 25.05 14.82 8.11 19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.50 0.50 0.48 0.56 0.66 -17.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 -
Price 1.85 1.82 1.74 1.85 1.79 1.85 2.08 -
P/RPS 0.55 0.86 1.71 0.37 0.49 0.78 1.88 -55.89%
P/EPS 9.78 18.90 44.96 3.82 4.30 6.54 11.76 -11.55%
EY 10.23 5.29 2.22 26.16 23.23 15.30 8.50 13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.50 0.53 0.52 0.54 0.63 -13.12%

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