[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -61.26%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,203,044 889,687 574,820 267,751 1,080,910 847,303 527,206 72.89%
PBT 149,894 130,860 88,214 51,496 140,475 110,404 61,142 81.32%
Tax -11,951 -14,158 -9,075 -3,950 -13,648 -10,390 -5,164 74.51%
NP 137,943 116,702 79,139 47,546 126,827 100,014 55,978 81.94%
-
NP to SH 117,144 100,656 68,504 42,817 110,523 87,874 49,410 77.33%
-
Tax Rate 7.97% 10.82% 10.29% 7.67% 9.72% 9.41% 8.45% -
Total Cost 1,065,101 772,985 495,681 220,205 954,083 747,289 471,228 71.80%
-
Net Worth 849,647 834,968 827,857 798,734 761,187 731,281 703,456 13.34%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 28,905 14,433 - -
Div Payout % - - - - 26.15% 16.42% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 849,647 834,968 827,857 798,734 761,187 731,281 703,456 13.34%
NOSH 242,064 242,019 242,063 242,040 240,881 240,552 240,087 0.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.47% 13.12% 13.77% 17.76% 11.73% 11.80% 10.62% -
ROE 13.79% 12.06% 8.27% 5.36% 14.52% 12.02% 7.02% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 496.99 367.61 237.47 110.62 448.73 352.23 219.59 71.95%
EPS 48.39 41.59 28.30 17.69 45.88 36.53 20.58 76.36%
DPS 0.00 0.00 0.00 0.00 12.00 6.00 0.00 -
NAPS 3.51 3.45 3.42 3.30 3.16 3.04 2.93 12.73%
Adjusted Per Share Value based on latest NOSH - 242,040
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 307.77 227.61 147.06 68.50 276.53 216.76 134.87 72.89%
EPS 29.97 25.75 17.53 10.95 28.27 22.48 12.64 77.34%
DPS 0.00 0.00 0.00 0.00 7.39 3.69 0.00 -
NAPS 2.1736 2.1361 2.1179 2.0434 1.9473 1.8708 1.7996 13.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.75 1.66 1.91 2.18 2.46 2.60 2.51 -
P/RPS 0.35 0.45 0.80 1.97 0.55 0.74 1.14 -54.32%
P/EPS 3.62 3.99 6.75 12.32 5.36 7.12 12.20 -55.34%
EY 27.65 25.05 14.82 8.11 18.65 14.05 8.20 124.03%
DY 0.00 0.00 0.00 0.00 4.88 2.31 0.00 -
P/NAPS 0.50 0.48 0.56 0.66 0.78 0.86 0.86 -30.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 14/11/07 09/08/07 -
Price 1.85 1.79 1.85 2.08 2.32 2.63 2.54 -
P/RPS 0.37 0.49 0.78 1.88 0.52 0.75 1.16 -53.15%
P/EPS 3.82 4.30 6.54 11.76 5.06 7.20 12.34 -54.07%
EY 26.16 23.23 15.30 8.50 19.78 13.89 8.10 117.71%
DY 0.00 0.00 0.00 0.00 5.17 2.28 0.00 -
P/NAPS 0.53 0.52 0.54 0.63 0.73 0.87 0.87 -28.02%

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