[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -66.16%
YoY- 7.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,267,658 1,742,899 1,157,948 543,661 1,705,573 1,213,311 791,830 101.02%
PBT 197,318 150,412 100,005 56,192 150,591 119,038 75,416 89.32%
Tax -21,898 -13,165 -8,241 -4,428 -12,520 -11,204 -6,951 114.15%
NP 175,420 137,247 91,764 51,764 138,071 107,834 68,465 86.71%
-
NP to SH 136,442 105,940 70,472 41,021 121,237 94,831 59,511 73.43%
-
Tax Rate 11.10% 8.75% 8.24% 7.88% 8.31% 9.41% 9.22% -
Total Cost 2,092,238 1,605,652 1,066,184 491,897 1,567,502 1,105,477 723,365 102.35%
-
Net Worth 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 1,058,620 4.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 29,469 9,185 7,897 - 14,572 14,566 - -
Div Payout % 21.60% 8.67% 11.21% - 12.02% 15.36% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 1,058,620 4.00%
NOSH 327,438 306,184 263,249 243,015 242,871 242,782 242,802 21.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.74% 7.87% 7.92% 9.52% 8.10% 8.89% 8.65% -
ROE 12.15% 10.33% 8.14% 3.58% 12.83% 8.80% 5.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 692.54 569.23 439.87 223.71 702.25 499.75 326.12 64.83%
EPS 38.34 34.60 26.77 16.88 42.60 39.06 24.51 34.57%
DPS 9.00 3.00 3.00 0.00 6.00 6.00 0.00 -
NAPS 3.43 3.35 3.29 4.72 3.89 4.44 4.36 -14.71%
Adjusted Per Share Value based on latest NOSH - 243,015
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 580.13 445.88 296.24 139.08 436.33 310.40 202.57 101.02%
EPS 34.91 27.10 18.03 10.49 31.02 24.26 15.22 73.48%
DPS 7.54 2.35 2.02 0.00 3.73 3.73 0.00 -
NAPS 2.8732 2.6241 2.2157 2.9344 2.417 2.7577 2.7082 4.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.21 3.36 2.99 3.54 2.45 2.29 2.48 -
P/RPS 0.46 0.59 0.68 1.58 0.35 0.46 0.76 -28.33%
P/EPS 7.70 9.71 11.17 20.97 4.91 5.86 10.12 -16.58%
EY 12.98 10.30 8.95 4.77 20.37 17.06 9.88 19.85%
DY 2.80 0.89 1.00 0.00 2.45 2.62 0.00 -
P/NAPS 0.94 1.00 0.91 0.75 0.63 0.52 0.57 39.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 -
Price 3.31 3.38 3.92 2.83 3.55 2.40 2.28 -
P/RPS 0.48 0.59 0.89 1.27 0.51 0.48 0.70 -22.14%
P/EPS 7.94 9.77 14.64 16.77 7.11 6.14 9.30 -9.96%
EY 12.59 10.24 6.83 5.96 14.06 16.28 10.75 11.05%
DY 2.72 0.89 0.77 0.00 1.69 2.50 0.00 -
P/NAPS 0.97 1.01 1.19 0.60 0.91 0.54 0.52 51.24%

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