[MBMR] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.59%
YoY- 67.68%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,149,640 1,054,412 1,177,594 884,554 792,660 784,148 694,806 8.74%
PBT 176,428 122,284 130,104 68,230 50,246 121,726 151,366 2.58%
Tax -18,150 -10,328 -13,598 -9,504 -20,510 -45,694 -60,222 -18.10%
NP 158,278 111,956 116,506 58,726 29,736 76,032 91,144 9.62%
-
NP to SH 137,008 98,820 99,924 49,862 29,736 76,032 91,144 7.02%
-
Tax Rate 10.29% 8.45% 10.45% 13.93% 40.82% 37.54% 39.79% -
Total Cost 991,362 942,456 1,061,088 825,828 762,924 708,116 603,662 8.61%
-
Net Worth 827,857 703,456 633,640 549,327 535,529 507,343 455,720 10.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 42,278 41,699 16,672 -
Div Payout % - - - - 142.18% 54.84% 18.29% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 827,857 703,456 633,640 549,327 535,529 507,343 455,720 10.45%
NOSH 242,063 240,087 235,553 234,755 234,881 231,663 138,939 9.68%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.77% 10.62% 9.89% 6.64% 3.75% 9.70% 13.12% -
ROE 16.55% 14.05% 15.77% 9.08% 5.55% 14.99% 20.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 474.93 439.18 499.93 376.80 337.47 338.49 500.08 -0.85%
EPS 56.60 41.16 42.42 21.24 12.66 32.82 65.60 -2.42%
DPS 0.00 0.00 0.00 0.00 18.00 18.00 12.00 -
NAPS 3.42 2.93 2.69 2.34 2.28 2.19 3.28 0.69%
Adjusted Per Share Value based on latest NOSH - 234,891
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 294.05 269.69 301.20 226.25 202.74 200.56 177.71 8.74%
EPS 35.04 25.28 25.56 12.75 7.61 19.45 23.31 7.02%
DPS 0.00 0.00 0.00 0.00 10.81 10.67 4.26 -
NAPS 2.1174 1.7993 1.6207 1.405 1.3697 1.2976 1.1656 10.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.91 2.51 2.29 1.90 1.89 2.34 4.00 -
P/RPS 0.40 0.57 0.46 0.50 0.56 0.69 0.80 -10.90%
P/EPS 3.37 6.10 5.40 8.95 14.93 7.13 6.10 -9.40%
EY 29.63 16.40 18.52 11.18 6.70 14.03 16.40 10.35%
DY 0.00 0.00 0.00 0.00 9.52 7.69 3.00 -
P/NAPS 0.56 0.86 0.85 0.81 0.83 1.07 1.22 -12.16%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 15/08/02 -
Price 1.85 2.54 2.12 2.00 1.81 2.54 3.96 -
P/RPS 0.39 0.58 0.42 0.53 0.54 0.75 0.79 -11.08%
P/EPS 3.27 6.17 5.00 9.42 14.30 7.74 6.04 -9.71%
EY 30.59 16.20 20.01 10.62 6.99 12.92 16.57 10.74%
DY 0.00 0.00 0.00 0.00 9.94 7.09 3.03 -
P/NAPS 0.54 0.87 0.79 0.85 0.79 1.16 1.21 -12.57%

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