[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -39.97%
YoY- 326.68%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,528,494 1,157,355 768,651 363,835 1,101,638 809,182 510,982 107.19%
PBT 172,402 139,371 97,047 45,201 85,254 59,512 30,612 215.54%
Tax -9,907 -11,702 -8,299 146 -8,543 -5,964 -3,204 111.80%
NP 162,495 127,669 88,748 45,347 76,711 53,548 27,408 226.51%
-
NP to SH 142,136 113,016 78,716 39,937 66,532 45,799 23,307 232.69%
-
Tax Rate 5.75% 8.40% 8.55% -0.32% 10.02% 10.02% 10.47% -
Total Cost 1,365,999 1,029,686 679,903 318,488 1,024,927 755,634 483,574 99.45%
-
Net Worth 1,018,004 986,221 964,620 928,322 893,393 873,860 856,768 12.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,238 12,086 - - 14,526 - - -
Div Payout % 17.05% 10.69% - - 21.83% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,018,004 986,221 964,620 928,322 893,393 873,860 856,768 12.14%
NOSH 242,382 241,720 241,759 242,381 242,111 242,066 242,024 0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.63% 11.03% 11.55% 12.46% 6.96% 6.62% 5.36% -
ROE 13.96% 11.46% 8.16% 4.30% 7.45% 5.24% 2.72% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 630.61 478.80 317.94 150.11 455.01 334.28 211.13 106.98%
EPS 58.64 46.66 32.52 16.50 27.49 18.92 9.63 232.36%
DPS 10.00 5.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.20 4.08 3.99 3.83 3.69 3.61 3.54 12.03%
Adjusted Per Share Value based on latest NOSH - 242,381
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 391.03 296.08 196.64 93.08 281.83 207.01 130.72 107.19%
EPS 36.36 28.91 20.14 10.22 17.02 11.72 5.96 232.77%
DPS 6.20 3.09 0.00 0.00 3.72 0.00 0.00 -
NAPS 2.6043 2.523 2.4678 2.3749 2.2855 2.2356 2.1919 12.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.57 2.44 2.23 2.09 1.99 1.78 1.77 -
P/RPS 0.41 0.51 0.70 1.39 0.44 0.53 0.84 -37.92%
P/EPS 4.38 5.22 6.85 12.68 7.24 9.41 18.38 -61.46%
EY 22.82 19.16 14.60 7.88 13.81 10.63 5.44 159.42%
DY 3.89 2.05 0.00 0.00 3.02 0.00 0.00 -
P/NAPS 0.61 0.60 0.56 0.55 0.54 0.49 0.50 14.13%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 06/08/09 -
Price 2.48 2.32 2.43 2.08 2.04 1.85 1.82 -
P/RPS 0.39 0.48 0.76 1.39 0.45 0.55 0.86 -40.88%
P/EPS 4.23 4.96 7.46 12.62 7.42 9.78 18.90 -63.03%
EY 23.65 20.15 13.40 7.92 13.47 10.23 5.29 170.64%
DY 4.03 2.16 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.59 0.57 0.61 0.54 0.55 0.51 0.51 10.17%

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