[MBMR] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 89.05%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 270,319 314,867 307,069 267,751 271,851 320,097 273,791 -0.84%
PBT 19,034 42,646 36,718 51,496 30,071 49,262 38,163 -36.97%
Tax 2,207 -5,083 -5,125 -3,950 -3,258 -5,226 -3,142 -
NP 21,241 37,563 31,593 47,546 26,813 44,036 35,021 -28.23%
-
NP to SH 16,488 32,152 25,687 42,817 22,649 38,464 30,674 -33.76%
-
Tax Rate -11.60% 11.92% 13.96% 7.67% 10.83% 10.61% 8.23% -
Total Cost 249,078 277,304 275,476 220,205 245,038 276,061 238,770 2.84%
-
Net Worth 851,788 835,274 827,988 798,734 722,638 731,273 703,245 13.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 14,452 - - -
Div Payout % - - - - 63.81% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 851,788 835,274 827,988 798,734 722,638 731,273 703,245 13.56%
NOSH 241,985 242,108 242,101 242,040 240,879 240,550 240,015 0.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.86% 11.93% 10.29% 17.76% 9.86% 13.76% 12.79% -
ROE 1.94% 3.85% 3.10% 5.36% 3.13% 5.26% 4.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 111.71 130.05 126.83 110.62 112.86 133.07 114.07 -1.37%
EPS 6.81 13.28 10.61 17.69 9.40 15.99 12.78 -34.14%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.52 3.45 3.42 3.30 3.00 3.04 2.93 12.94%
Adjusted Per Share Value based on latest NOSH - 242,040
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 69.14 80.53 78.54 68.48 69.53 81.87 70.03 -0.84%
EPS 4.22 8.22 6.57 10.95 5.79 9.84 7.85 -33.76%
DPS 0.00 0.00 0.00 0.00 3.70 0.00 0.00 -
NAPS 2.1787 2.1364 2.1178 2.043 1.8483 1.8704 1.7987 13.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.75 1.66 1.91 2.18 2.46 2.60 2.51 -
P/RPS 1.57 1.28 1.51 1.97 2.18 1.95 2.20 -20.06%
P/EPS 25.68 12.50 18.00 12.32 26.16 16.26 19.64 19.47%
EY 3.89 8.00 5.55 8.11 3.82 6.15 5.09 -16.34%
DY 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.50 0.48 0.56 0.66 0.82 0.86 0.86 -30.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 14/11/07 09/08/07 -
Price 1.85 1.79 1.85 2.08 2.32 2.63 2.54 -
P/RPS 1.66 1.38 1.46 1.88 2.06 1.98 2.23 -17.79%
P/EPS 27.15 13.48 17.44 11.76 24.67 16.45 19.87 23.01%
EY 3.68 7.42 5.74 8.50 4.05 6.08 5.03 -18.72%
DY 0.00 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 0.53 0.52 0.54 0.63 0.77 0.87 0.87 -28.02%

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