[MBMR] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -39.75%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 230,008 272,539 238,384 203,893 200,704 208,721 220,015 2.99%
PBT 34,503 28,107 18,841 15,273 30,056 17,349 12,954 91.80%
Tax -6,089 -2,224 -2,873 -1,879 -10,274 -5,901 -5,818 3.07%
NP 28,414 25,883 15,968 13,394 19,782 11,448 7,136 150.58%
-
NP to SH 25,619 22,943 13,011 11,919 19,782 11,448 7,136 133.91%
-
Tax Rate 17.65% 7.91% 15.25% 12.30% 34.18% 34.01% 44.91% -
Total Cost 201,594 246,656 222,416 190,499 180,922 197,273 212,879 -3.55%
-
Net Worth 469,707 556,573 549,646 534,947 537,742 519,725 535,199 -8.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 21,136 - - - 21,133 - 21,126 0.03%
Div Payout % 82.50% - - - 106.83% - 296.05% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 469,707 556,573 549,646 534,947 537,742 519,725 535,199 -8.31%
NOSH 234,853 234,841 234,891 234,625 234,821 234,110 234,736 0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.35% 9.50% 6.70% 6.57% 9.86% 5.48% 3.24% -
ROE 5.45% 4.12% 2.37% 2.23% 3.68% 2.20% 1.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 97.94 116.05 101.49 86.90 85.47 89.15 93.73 2.96%
EPS 10.91 9.77 5.54 5.08 8.44 4.89 3.04 133.86%
DPS 9.00 0.00 0.00 0.00 9.00 0.00 9.00 0.00%
NAPS 2.00 2.37 2.34 2.28 2.29 2.22 2.28 -8.34%
Adjusted Per Share Value based on latest NOSH - 234,625
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.83 69.71 60.97 52.15 51.33 53.39 56.27 3.00%
EPS 6.55 5.87 3.33 3.05 5.06 2.93 1.83 133.44%
DPS 5.41 0.00 0.00 0.00 5.41 0.00 5.40 0.12%
NAPS 1.2014 1.4236 1.4059 1.3683 1.3754 1.3293 1.3689 -8.31%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.09 2.05 1.90 1.69 1.70 1.75 1.89 -
P/RPS 2.13 1.77 1.87 1.94 1.99 1.96 2.02 3.58%
P/EPS 19.16 20.98 34.30 33.27 20.18 35.79 62.17 -54.27%
EY 5.22 4.77 2.92 3.01 4.96 2.79 1.61 118.59%
DY 4.31 0.00 0.00 0.00 5.29 0.00 4.76 -6.38%
P/NAPS 1.05 0.86 0.81 0.74 0.74 0.79 0.83 16.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 25/11/05 26/08/05 31/05/05 09/03/05 26/11/04 27/08/04 -
Price 2.16 2.02 2.00 1.62 1.81 1.88 1.81 -
P/RPS 2.21 1.74 1.97 1.86 2.12 2.11 1.93 9.42%
P/EPS 19.80 20.68 36.11 31.89 21.49 38.45 59.54 -51.90%
EY 5.05 4.84 2.77 3.14 4.65 2.60 1.68 107.86%
DY 4.17 0.00 0.00 0.00 4.97 0.00 4.97 -11.01%
P/NAPS 1.08 0.85 0.85 0.71 0.79 0.85 0.79 23.10%

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