[MBMR] QoQ TTM 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- 21.79%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,160,006 1,161,538 1,166,768 1,133,490 1,119,154 1,057,953 1,070,421 5.47%
PBT 149,894 160,931 167,547 168,992 140,475 129,340 117,989 17.21%
Tax -11,951 -17,416 -17,559 -15,576 -13,648 -9,515 -9,043 20.32%
NP 137,943 143,515 149,988 153,416 126,827 119,825 108,946 16.95%
-
NP to SH 117,144 123,305 129,617 134,604 110,523 101,211 91,540 17.78%
-
Tax Rate 7.97% 10.82% 10.48% 9.22% 9.72% 7.36% 7.66% -
Total Cost 1,022,063 1,018,023 1,016,780 980,074 992,327 938,128 961,475 4.13%
-
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 14,452 14,452 14,452 12,976 12,976 -
Div Payout % - 11.72% 11.15% 10.74% 13.08% 12.82% 14.18% -
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 11.89% 12.36% 12.85% 13.53% 11.33% 11.33% 10.18% -
ROE 13.75% 14.76% 15.65% 16.85% 15.29% 13.84% 13.02% -
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 479.37 479.76 481.93 468.31 464.61 439.81 445.98 4.90%
EPS 48.41 50.93 53.54 55.61 45.88 42.07 38.14 17.14%
DPS 0.00 6.00 6.00 6.00 6.00 5.48 5.48 -
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 296.76 297.15 298.49 289.98 286.31 270.65 273.84 5.47%
EPS 29.97 31.54 33.16 34.44 28.27 25.89 23.42 17.78%
DPS 0.00 3.70 3.70 3.70 3.70 3.32 3.32 -
NAPS 2.1791 2.1369 2.1182 2.0434 1.8487 1.8708 1.7991 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 0.37 0.35 0.40 0.47 0.53 0.59 0.56 -24.04%
P/EPS 3.61 3.26 3.57 3.92 5.36 6.18 6.58 -32.86%
EY 27.66 30.68 28.03 25.51 18.65 16.18 15.19 48.84%
DY 0.00 3.61 3.14 2.75 2.44 2.11 2.18 -
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 0.39 0.37 0.38 0.44 0.50 0.60 0.57 -22.26%
P/EPS 3.82 3.51 3.46 3.74 5.06 6.25 6.66 -30.85%
EY 26.17 28.45 28.94 26.74 19.78 16.00 15.02 44.55%
DY 0.00 3.35 3.24 2.88 2.59 2.08 2.16 -
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