[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 25.77%
YoY- 113.64%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,213,311 791,830 409,813 1,528,494 1,157,355 768,651 363,835 123.04%
PBT 119,038 75,416 46,379 172,402 139,371 97,047 45,201 90.59%
Tax -11,204 -6,951 -3,437 -9,907 -11,702 -8,299 146 -
NP 107,834 68,465 42,942 162,495 127,669 88,748 45,347 78.06%
-
NP to SH 94,831 59,511 38,155 142,136 113,016 78,716 39,937 77.89%
-
Tax Rate 9.41% 9.22% 7.41% 5.75% 8.40% 8.55% -0.32% -
Total Cost 1,105,477 723,365 366,871 1,365,999 1,029,686 679,903 318,488 129.07%
-
Net Worth 1,077,956 1,058,620 1,029,847 1,018,004 986,221 964,620 928,322 10.46%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 14,566 - - 24,238 12,086 - - -
Div Payout % 15.36% - - 17.05% 10.69% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,077,956 1,058,620 1,029,847 1,018,004 986,221 964,620 928,322 10.46%
NOSH 242,782 242,802 241,182 242,382 241,720 241,759 242,381 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.89% 8.65% 10.48% 10.63% 11.03% 11.55% 12.46% -
ROE 8.80% 5.62% 3.70% 13.96% 11.46% 8.16% 4.30% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 499.75 326.12 169.92 630.61 478.80 317.94 150.11 122.79%
EPS 39.06 24.51 15.82 58.64 46.66 32.52 16.50 77.52%
DPS 6.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 4.44 4.36 4.27 4.20 4.08 3.99 3.83 10.34%
Adjusted Per Share Value based on latest NOSH - 242,268
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 310.33 202.53 104.82 390.95 296.02 196.60 93.06 123.04%
EPS 24.26 15.22 9.76 36.35 28.91 20.13 10.21 77.97%
DPS 3.73 0.00 0.00 6.20 3.09 0.00 0.00 -
NAPS 2.7571 2.7077 2.6341 2.6038 2.5225 2.4672 2.3744 10.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.29 2.48 2.32 2.57 2.44 2.23 2.09 -
P/RPS 0.46 0.76 1.37 0.41 0.51 0.70 1.39 -52.12%
P/EPS 5.86 10.12 14.66 4.38 5.22 6.85 12.68 -40.19%
EY 17.06 9.88 6.82 22.82 19.16 14.60 7.88 67.27%
DY 2.62 0.00 0.00 3.89 2.05 0.00 0.00 -
P/NAPS 0.52 0.57 0.54 0.61 0.60 0.56 0.55 -3.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 11/08/11 24/05/11 17/02/11 11/11/10 17/08/10 24/05/10 -
Price 2.40 2.28 2.28 2.48 2.32 2.43 2.08 -
P/RPS 0.48 0.70 1.34 0.39 0.48 0.76 1.39 -50.74%
P/EPS 6.14 9.30 14.41 4.23 4.96 7.46 12.62 -38.11%
EY 16.28 10.75 6.94 23.65 20.15 13.40 7.92 61.59%
DY 2.50 0.00 0.00 4.03 2.16 0.00 0.00 -
P/NAPS 0.54 0.52 0.53 0.59 0.57 0.61 0.54 0.00%

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