[MBMR] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.87%
YoY- 25.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 273,791 253,415 210,650 332,565 317,365 271,432 230,008 12.35%
PBT 38,163 22,979 18,936 37,911 37,001 28,051 34,503 6.97%
Tax -3,142 -2,022 875 -4,754 -4,002 -2,797 -6,089 -35.74%
NP 35,021 20,957 19,811 33,157 32,999 25,254 28,414 14.99%
-
NP to SH 30,674 18,736 13,337 28,793 27,990 21,972 25,619 12.79%
-
Tax Rate 8.23% 8.80% -4.62% 12.54% 10.82% 9.97% 17.65% -
Total Cost 238,770 232,458 190,839 299,408 284,366 246,178 201,594 11.97%
-
Net Worth 703,245 670,854 473,586 649,577 633,757 608,237 469,707 30.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 12,976 - - - 21,136 -
Div Payout % - - 97.30% - - - 82.50% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 703,245 670,854 473,586 649,577 633,757 608,237 469,707 30.97%
NOSH 240,015 239,590 236,793 236,210 235,597 235,751 234,853 1.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.79% 8.27% 9.40% 9.97% 10.40% 9.30% 12.35% -
ROE 4.36% 2.79% 2.82% 4.43% 4.42% 3.61% 5.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 114.07 105.77 88.96 140.79 134.71 115.13 97.94 10.72%
EPS 12.78 7.82 5.64 12.19 11.88 9.32 10.91 11.15%
DPS 0.00 0.00 5.48 0.00 0.00 0.00 9.00 -
NAPS 2.93 2.80 2.00 2.75 2.69 2.58 2.00 29.08%
Adjusted Per Share Value based on latest NOSH - 236,210
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.03 64.82 53.88 85.06 81.17 69.43 58.83 12.35%
EPS 7.85 4.79 3.41 7.36 7.16 5.62 6.55 12.86%
DPS 0.00 0.00 3.32 0.00 0.00 0.00 5.41 -
NAPS 1.7987 1.7159 1.2113 1.6614 1.621 1.5557 1.2014 30.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.51 2.31 2.25 2.18 2.29 2.23 2.09 -
P/RPS 2.20 2.18 2.53 1.55 1.70 1.94 2.13 2.18%
P/EPS 19.64 29.54 39.95 17.88 19.28 23.93 19.16 1.66%
EY 5.09 3.39 2.50 5.59 5.19 4.18 5.22 -1.67%
DY 0.00 0.00 2.44 0.00 0.00 0.00 4.31 -
P/NAPS 0.86 0.83 1.13 0.79 0.85 0.86 1.05 -12.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 09/08/07 24/05/07 26/02/07 24/11/06 25/08/06 02/06/06 03/03/06 -
Price 2.54 2.49 2.43 2.25 2.12 2.20 2.16 -
P/RPS 2.23 2.35 2.73 1.60 1.57 1.91 2.21 0.60%
P/EPS 19.87 31.84 43.14 18.46 17.84 23.61 19.80 0.23%
EY 5.03 3.14 2.32 5.42 5.60 4.24 5.05 -0.26%
DY 0.00 0.00 2.26 0.00 0.00 0.00 4.17 -
P/NAPS 0.87 0.89 1.22 0.82 0.79 0.85 1.08 -13.45%

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