[MBMR] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 20.43%
YoY- 0.42%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 573,604 609,921 524,759 584,951 614,287 543,661 492,262 10.74%
PBT 52,516 46,763 46,906 50,407 43,813 56,192 31,553 40.48%
Tax -5,089 -5,085 -8,733 -4,924 -3,813 -4,428 -1,316 146.57%
NP 47,427 41,678 38,173 45,483 40,000 51,764 30,237 35.03%
-
NP to SH 37,156 32,751 30,502 35,468 29,451 41,021 26,406 25.59%
-
Tax Rate 9.69% 10.87% 18.62% 9.77% 8.70% 7.88% 4.17% -
Total Cost 526,177 568,243 486,586 539,468 574,287 491,897 462,025 9.06%
-
Net Worth 1,387,000 1,371,790 981,866 1,026,060 865,896 1,147,032 971,865 26.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 11,721 - 9,818 9,188 7,895 - 14,577 -13.54%
Div Payout % 31.55% - 32.19% 25.91% 26.81% - 55.21% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,387,000 1,371,790 981,866 1,026,060 865,896 1,147,032 971,865 26.78%
NOSH 390,704 390,823 327,288 306,286 263,190 243,015 242,966 37.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.27% 6.83% 7.27% 7.78% 6.51% 9.52% 6.14% -
ROE 2.68% 2.39% 3.11% 3.46% 3.40% 3.58% 2.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.81 156.06 160.34 190.98 233.40 223.71 202.60 -19.33%
EPS 9.51 8.38 8.57 11.58 11.19 16.88 9.28 1.64%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 6.00 -37.03%
NAPS 3.55 3.51 3.00 3.35 3.29 4.72 4.00 -7.65%
Adjusted Per Share Value based on latest NOSH - 306,286
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.71 156.00 134.22 149.61 157.12 139.05 125.91 10.74%
EPS 9.50 8.38 7.80 9.07 7.53 10.49 6.75 25.61%
DPS 3.00 0.00 2.51 2.35 2.02 0.00 3.73 -13.52%
NAPS 3.5476 3.5087 2.5114 2.6244 2.2147 2.9338 2.4858 26.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.83 3.47 3.21 3.36 2.99 3.54 2.45 -
P/RPS 2.61 2.22 2.00 1.76 1.28 1.58 1.21 67.02%
P/EPS 40.27 41.41 34.44 29.02 26.72 20.97 22.54 47.28%
EY 2.48 2.41 2.90 3.45 3.74 4.77 4.44 -32.20%
DY 0.78 0.00 0.93 0.89 1.00 0.00 2.45 -53.40%
P/NAPS 1.08 0.99 1.07 1.00 0.91 0.75 0.61 46.40%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 -
Price 3.67 4.06 3.31 3.38 3.92 2.83 3.55 -
P/RPS 2.50 2.60 2.06 1.77 1.68 1.27 1.75 26.87%
P/EPS 38.59 48.45 35.52 29.19 35.03 16.77 32.66 11.77%
EY 2.59 2.06 2.82 3.43 2.85 5.96 3.06 -10.53%
DY 0.82 0.00 0.91 0.89 0.77 0.00 1.69 -38.27%
P/NAPS 1.03 1.16 1.10 1.01 1.19 0.60 0.89 10.23%

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