[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.16%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 944,824 714,816 442,277 203,893 805,755 605,051 396,330 78.17%
PBT 96,725 62,222 34,115 15,273 72,564 42,509 25,123 145.04%
Tax -13,065 -6,976 -4,752 -1,879 -26,432 -16,157 -10,255 17.46%
NP 83,660 55,246 29,363 13,394 46,132 26,352 14,868 215.36%
-
NP to SH 73,493 47,874 24,931 11,919 46,132 26,352 14,868 189.33%
-
Tax Rate 13.51% 11.21% 13.93% 12.30% 36.43% 38.01% 40.82% -
Total Cost 861,164 659,570 412,914 190,499 759,623 578,699 381,462 71.83%
-
Net Worth 586,834 556,455 549,327 534,947 633,619 520,012 535,529 6.27%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 42,252 21,131 - - 42,241 21,081 21,139 58.47%
Div Payout % 57.49% 44.14% - - 91.57% 80.00% 142.18% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 586,834 556,455 549,327 534,947 633,619 520,012 535,529 6.27%
NOSH 234,733 234,791 234,755 234,625 234,673 234,240 234,881 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.85% 7.73% 6.64% 6.57% 5.73% 4.36% 3.75% -
ROE 12.52% 8.60% 4.54% 2.23% 7.28% 5.07% 2.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 402.51 304.45 188.40 86.90 343.35 258.30 168.74 78.24%
EPS 31.30 20.39 10.62 5.08 19.64 11.25 6.33 189.39%
DPS 18.00 9.00 0.00 0.00 18.00 9.00 9.00 58.53%
NAPS 2.50 2.37 2.34 2.28 2.70 2.22 2.28 6.31%
Adjusted Per Share Value based on latest NOSH - 234,625
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 241.66 182.83 113.12 52.15 206.09 154.76 101.37 78.17%
EPS 18.80 12.24 6.38 3.05 11.80 6.74 3.80 189.50%
DPS 10.81 5.40 0.00 0.00 10.80 5.39 5.41 58.44%
NAPS 1.501 1.4233 1.405 1.3683 1.6206 1.3301 1.3697 6.27%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.09 2.05 1.90 1.69 1.70 1.75 1.89 -
P/RPS 0.52 0.67 1.01 1.94 0.50 0.68 1.12 -39.95%
P/EPS 6.68 10.05 17.89 33.27 8.65 15.56 29.86 -63.04%
EY 14.98 9.95 5.59 3.01 11.56 6.43 3.35 170.68%
DY 8.61 4.39 0.00 0.00 10.59 5.14 4.76 48.29%
P/NAPS 0.84 0.86 0.81 0.74 0.63 0.79 0.83 0.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 25/11/05 26/08/05 31/05/05 09/03/05 26/11/04 27/08/04 -
Price 2.16 2.02 2.00 1.62 1.81 1.88 1.81 -
P/RPS 0.54 0.66 1.06 1.86 0.53 0.73 1.07 -36.53%
P/EPS 6.90 9.91 18.83 31.89 9.21 16.71 28.59 -61.13%
EY 14.49 10.09 5.31 3.14 10.86 5.98 3.50 157.16%
DY 8.33 4.46 0.00 0.00 9.94 4.79 4.97 40.96%
P/NAPS 0.86 0.85 0.85 0.71 0.67 0.85 0.79 5.80%

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