[MBMR] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 76.34%
YoY- 100.41%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 317,365 271,432 230,008 272,539 238,384 203,893 200,704 35.84%
PBT 37,001 28,051 34,503 28,107 18,841 15,273 30,056 14.90%
Tax -4,002 -2,797 -6,089 -2,224 -2,873 -1,879 -10,274 -46.75%
NP 32,999 25,254 28,414 25,883 15,968 13,394 19,782 40.78%
-
NP to SH 27,990 21,972 25,619 22,943 13,011 11,919 19,782 26.11%
-
Tax Rate 10.82% 9.97% 17.65% 7.91% 15.25% 12.30% 34.18% -
Total Cost 284,366 246,178 201,594 246,656 222,416 190,499 180,922 35.29%
-
Net Worth 633,757 608,237 469,707 556,573 549,646 534,947 537,742 11.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 21,136 - - - 21,133 -
Div Payout % - - 82.50% - - - 106.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 633,757 608,237 469,707 556,573 549,646 534,947 537,742 11.60%
NOSH 235,597 235,751 234,853 234,841 234,891 234,625 234,821 0.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.40% 9.30% 12.35% 9.50% 6.70% 6.57% 9.86% -
ROE 4.42% 3.61% 5.45% 4.12% 2.37% 2.23% 3.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 134.71 115.13 97.94 116.05 101.49 86.90 85.47 35.54%
EPS 11.88 9.32 10.91 9.77 5.54 5.08 8.44 25.67%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 9.00 -
NAPS 2.69 2.58 2.00 2.37 2.34 2.28 2.29 11.36%
Adjusted Per Share Value based on latest NOSH - 234,841
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 81.17 69.43 58.83 69.71 60.97 52.15 51.33 35.84%
EPS 7.16 5.62 6.55 5.87 3.33 3.05 5.06 26.12%
DPS 0.00 0.00 5.41 0.00 0.00 0.00 5.41 -
NAPS 1.621 1.5557 1.2014 1.4236 1.4059 1.3683 1.3754 11.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.29 2.23 2.09 2.05 1.90 1.69 1.70 -
P/RPS 1.70 1.94 2.13 1.77 1.87 1.94 1.99 -9.99%
P/EPS 19.28 23.93 19.16 20.98 34.30 33.27 20.18 -3.00%
EY 5.19 4.18 5.22 4.77 2.92 3.01 4.96 3.07%
DY 0.00 0.00 4.31 0.00 0.00 0.00 5.29 -
P/NAPS 0.85 0.86 1.05 0.86 0.81 0.74 0.74 9.70%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 31/05/05 09/03/05 -
Price 2.12 2.20 2.16 2.02 2.00 1.62 1.81 -
P/RPS 1.57 1.91 2.21 1.74 1.97 1.86 2.12 -18.19%
P/EPS 17.84 23.61 19.80 20.68 36.11 31.89 21.49 -11.70%
EY 5.60 4.24 5.05 4.84 2.77 3.14 4.65 13.23%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.97 -
P/NAPS 0.79 0.85 1.08 0.85 0.85 0.71 0.79 0.00%

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