[MBMR] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.66%
YoY- 29.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 332,565 317,365 271,432 230,008 272,539 238,384 203,893 38.52%
PBT 37,911 37,001 28,051 34,503 28,107 18,841 15,273 83.22%
Tax -4,754 -4,002 -2,797 -6,089 -2,224 -2,873 -1,879 85.57%
NP 33,157 32,999 25,254 28,414 25,883 15,968 13,394 82.89%
-
NP to SH 28,793 27,990 21,972 25,619 22,943 13,011 11,919 79.94%
-
Tax Rate 12.54% 10.82% 9.97% 17.65% 7.91% 15.25% 12.30% -
Total Cost 299,408 284,366 246,178 201,594 246,656 222,416 190,499 35.14%
-
Net Worth 649,577 633,757 608,237 469,707 556,573 549,646 534,947 13.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 21,136 - - - -
Div Payout % - - - 82.50% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 649,577 633,757 608,237 469,707 556,573 549,646 534,947 13.80%
NOSH 236,210 235,597 235,751 234,853 234,841 234,891 234,625 0.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.97% 10.40% 9.30% 12.35% 9.50% 6.70% 6.57% -
ROE 4.43% 4.42% 3.61% 5.45% 4.12% 2.37% 2.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 140.79 134.71 115.13 97.94 116.05 101.49 86.90 37.90%
EPS 12.19 11.88 9.32 10.91 9.77 5.54 5.08 79.14%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.75 2.69 2.58 2.00 2.37 2.34 2.28 13.29%
Adjusted Per Share Value based on latest NOSH - 234,853
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.06 81.17 69.43 58.83 69.71 60.97 52.15 38.52%
EPS 7.36 7.16 5.62 6.55 5.87 3.33 3.05 79.81%
DPS 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
NAPS 1.6614 1.621 1.5557 1.2014 1.4236 1.4059 1.3683 13.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.18 2.29 2.23 2.09 2.05 1.90 1.69 -
P/RPS 1.55 1.70 1.94 2.13 1.77 1.87 1.94 -13.88%
P/EPS 17.88 19.28 23.93 19.16 20.98 34.30 33.27 -33.87%
EY 5.59 5.19 4.18 5.22 4.77 2.92 3.01 51.03%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.86 1.05 0.86 0.81 0.74 4.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 31/05/05 -
Price 2.25 2.12 2.20 2.16 2.02 2.00 1.62 -
P/RPS 1.60 1.57 1.91 2.21 1.74 1.97 1.86 -9.54%
P/EPS 18.46 17.84 23.61 19.80 20.68 36.11 31.89 -30.51%
EY 5.42 5.60 4.24 5.05 4.84 2.77 3.14 43.84%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.85 1.08 0.85 0.85 0.71 10.06%

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