[MBMR] QoQ TTM 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- 5.94%
YoY- 54.27%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,070,421 1,113,995 1,132,012 1,151,370 1,091,344 1,012,363 944,824 8.70%
PBT 117,989 116,827 121,899 137,466 127,662 109,502 96,724 14.20%
Tax -9,043 -9,903 -10,678 -17,642 -15,112 -13,983 -13,065 -21.80%
NP 108,946 106,924 111,221 119,824 112,550 95,519 83,659 19.30%
-
NP to SH 91,540 88,856 92,092 104,374 98,524 83,545 73,492 15.81%
-
Tax Rate 7.66% 8.48% 8.76% 12.83% 11.84% 12.77% 13.51% -
Total Cost 961,475 1,007,071 1,020,791 1,031,546 978,794 916,844 861,165 7.64%
-
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 12,976 12,976 21,136 21,136 21,136 21,136 -27.82%
Div Payout % 14.18% 14.60% 14.09% 20.25% 21.45% 25.30% 28.76% -
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 10.18% 9.60% 9.83% 10.41% 10.31% 9.44% 8.85% -
ROE 13.02% 13.25% 19.45% 16.07% 15.55% 13.74% 15.65% -
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 445.98 464.96 478.06 487.43 463.22 429.42 402.30 7.13%
EPS 38.14 37.09 38.89 44.19 41.82 35.44 31.29 14.14%
DPS 5.48 5.48 5.48 9.00 9.00 9.00 9.00 -28.22%
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 273.79 284.93 289.54 294.49 279.14 258.94 241.66 8.70%
EPS 23.41 22.73 23.55 26.70 25.20 21.37 18.80 15.78%
DPS 3.32 3.32 3.32 5.41 5.41 5.41 5.41 -27.84%
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 0.56 0.50 0.47 0.45 0.49 0.52 0.52 5.07%
P/EPS 6.58 6.23 5.79 4.93 5.48 6.29 6.68 -1.00%
EY 15.19 16.05 17.29 20.27 18.26 15.89 14.97 0.98%
DY 2.18 2.37 2.44 4.13 3.93 4.04 4.31 -36.59%
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 0.57 0.54 0.51 0.46 0.46 0.51 0.54 3.68%
P/EPS 6.66 6.71 6.25 5.09 5.07 6.21 6.90 -2.33%
EY 15.02 14.89 16.00 19.64 19.73 16.11 14.49 2.43%
DY 2.16 2.20 2.26 4.00 4.25 4.09 4.17 -35.57%
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