[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.66%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,080,910 847,303 527,206 253,415 1,132,012 921,362 588,797 49.76%
PBT 140,475 110,404 61,142 22,979 121,899 102,963 65,052 66.83%
Tax -13,648 -10,390 -5,164 -2,022 -10,678 -11,553 -6,799 58.92%
NP 126,827 100,014 55,978 20,957 111,221 91,410 58,253 67.74%
-
NP to SH 110,523 87,874 49,410 18,736 92,092 78,755 49,962 69.53%
-
Tax Rate 9.72% 9.41% 8.45% 8.80% 8.76% 11.22% 10.45% -
Total Cost 954,083 747,289 471,228 232,458 1,020,791 829,952 530,544 47.72%
-
Net Worth 761,187 731,281 703,456 670,854 655,389 649,404 633,640 12.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 28,905 14,433 - - 89,459 21,253 - -
Div Payout % 26.15% 16.42% - - 97.14% 26.99% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 761,187 731,281 703,456 670,854 655,389 649,404 633,640 12.96%
NOSH 240,881 240,552 240,087 239,590 236,602 236,146 235,553 1.49%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.73% 11.80% 10.62% 8.27% 9.83% 9.92% 9.89% -
ROE 14.52% 12.02% 7.02% 2.79% 14.05% 12.13% 7.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 448.73 352.23 219.59 105.77 478.44 390.16 249.96 47.55%
EPS 45.88 36.53 20.58 7.82 38.92 33.35 21.21 67.02%
DPS 12.00 6.00 0.00 0.00 37.81 9.00 0.00 -
NAPS 3.16 3.04 2.93 2.80 2.77 2.75 2.69 11.30%
Adjusted Per Share Value based on latest NOSH - 239,590
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 276.47 216.72 134.85 64.82 289.54 235.66 150.60 49.76%
EPS 28.27 22.48 12.64 4.79 23.55 20.14 12.78 69.52%
DPS 7.39 3.69 0.00 0.00 22.88 5.44 0.00 -
NAPS 1.9469 1.8704 1.7993 1.7159 1.6763 1.661 1.6207 12.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.46 2.60 2.51 2.31 2.25 2.18 2.29 -
P/RPS 0.55 0.74 1.14 2.18 0.47 0.56 0.92 -28.96%
P/EPS 5.36 7.12 12.20 29.54 5.78 6.54 10.80 -37.23%
EY 18.65 14.05 8.20 3.39 17.30 15.30 9.26 59.27%
DY 4.88 2.31 0.00 0.00 16.80 4.13 0.00 -
P/NAPS 0.78 0.86 0.86 0.83 0.81 0.79 0.85 -5.55%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 14/11/07 09/08/07 24/05/07 26/02/07 24/11/06 25/08/06 -
Price 2.32 2.63 2.54 2.49 2.43 2.25 2.12 -
P/RPS 0.52 0.75 1.16 2.35 0.51 0.58 0.85 -27.87%
P/EPS 5.06 7.20 12.34 31.84 6.24 6.75 10.00 -36.42%
EY 19.78 13.89 8.10 3.14 16.02 14.82 10.00 57.37%
DY 5.17 2.28 0.00 0.00 15.56 4.00 0.00 -
P/NAPS 0.73 0.87 0.87 0.89 0.88 0.82 0.79 -5.11%

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