[MBMR] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.69%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,021,964 1,149,640 1,054,412 1,177,594 884,554 792,660 784,148 4.50%
PBT 61,224 176,428 122,284 130,104 68,230 50,246 121,726 -10.81%
Tax -6,408 -18,150 -10,328 -13,598 -9,504 -20,510 -45,694 -27.89%
NP 54,816 158,278 111,956 116,506 58,726 29,736 76,032 -5.30%
-
NP to SH 46,614 137,008 98,820 99,924 49,862 29,736 76,032 -7.82%
-
Tax Rate 10.47% 10.29% 8.45% 10.45% 13.93% 40.82% 37.54% -
Total Cost 967,148 991,362 942,456 1,061,088 825,828 762,924 708,116 5.32%
-
Net Worth 856,768 827,857 703,456 633,640 549,327 535,529 507,343 9.11%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 42,278 41,699 -
Div Payout % - - - - - 142.18% 54.84% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 856,768 827,857 703,456 633,640 549,327 535,529 507,343 9.11%
NOSH 242,024 242,063 240,087 235,553 234,755 234,881 231,663 0.73%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.36% 13.77% 10.62% 9.89% 6.64% 3.75% 9.70% -
ROE 5.44% 16.55% 14.05% 15.77% 9.08% 5.55% 14.99% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 422.26 474.93 439.18 499.93 376.80 337.47 338.49 3.75%
EPS 19.26 56.60 41.16 42.42 21.24 12.66 32.82 -8.49%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 18.00 -
NAPS 3.54 3.42 2.93 2.69 2.34 2.28 2.19 8.32%
Adjusted Per Share Value based on latest NOSH - 235,597
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 261.39 294.05 269.69 301.20 226.25 202.74 200.56 4.50%
EPS 11.92 35.04 25.28 25.56 12.75 7.61 19.45 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 10.81 10.67 -
NAPS 2.1914 2.1174 1.7993 1.6207 1.405 1.3697 1.2976 9.11%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.77 1.91 2.51 2.29 1.90 1.89 2.34 -
P/RPS 0.42 0.40 0.57 0.46 0.50 0.56 0.69 -7.93%
P/EPS 9.19 3.37 6.10 5.40 8.95 14.93 7.13 4.31%
EY 10.88 29.63 16.40 18.52 11.18 6.70 14.03 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 9.52 7.69 -
P/NAPS 0.50 0.56 0.86 0.85 0.81 0.83 1.07 -11.89%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 -
Price 1.82 1.85 2.54 2.12 2.00 1.81 2.54 -
P/RPS 0.43 0.39 0.58 0.42 0.53 0.54 0.75 -8.84%
P/EPS 9.45 3.27 6.17 5.00 9.42 14.30 7.74 3.37%
EY 10.58 30.59 16.20 20.01 10.62 6.99 12.92 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 9.94 7.09 -
P/NAPS 0.51 0.54 0.87 0.79 0.85 0.79 1.16 -12.78%

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