[MBMR] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -20.0%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,583,660 1,537,302 1,021,964 1,149,640 1,054,412 1,177,594 884,554 10.18%
PBT 150,832 194,094 61,224 176,428 122,284 130,104 68,230 14.12%
Tax -13,902 -16,598 -6,408 -18,150 -10,328 -13,598 -9,504 6.54%
NP 136,930 177,496 54,816 158,278 111,956 116,506 58,726 15.14%
-
NP to SH 119,022 157,432 46,614 137,008 98,820 99,924 49,862 15.59%
-
Tax Rate 9.22% 8.55% 10.47% 10.29% 8.45% 10.45% 13.93% -
Total Cost 1,446,730 1,359,806 967,148 991,362 942,456 1,061,088 825,828 9.79%
-
Net Worth 1,058,620 964,620 856,768 827,857 703,456 633,640 549,327 11.54%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,058,620 964,620 856,768 827,857 703,456 633,640 549,327 11.54%
NOSH 242,802 241,759 242,024 242,063 240,087 235,553 234,755 0.56%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.65% 11.55% 5.36% 13.77% 10.62% 9.89% 6.64% -
ROE 11.24% 16.32% 5.44% 16.55% 14.05% 15.77% 9.08% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 652.24 635.88 422.26 474.93 439.18 499.93 376.80 9.57%
EPS 49.02 65.04 19.26 56.60 41.16 42.42 21.24 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 3.99 3.54 3.42 2.93 2.69 2.34 10.92%
Adjusted Per Share Value based on latest NOSH - 242,101
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 405.06 393.20 261.39 294.05 269.69 301.20 226.25 10.18%
EPS 30.44 40.27 11.92 35.04 25.28 25.56 12.75 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7077 2.4672 2.1914 2.1174 1.7993 1.6207 1.405 11.54%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.48 2.23 1.77 1.91 2.51 2.29 1.90 -
P/RPS 0.38 0.35 0.42 0.40 0.57 0.46 0.50 -4.46%
P/EPS 5.06 3.42 9.19 3.37 6.10 5.40 8.95 -9.06%
EY 19.77 29.20 10.88 29.63 16.40 18.52 11.18 9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.50 0.56 0.86 0.85 0.81 -5.68%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 17/08/10 06/08/09 07/08/08 09/08/07 25/08/06 26/08/05 -
Price 2.28 2.43 1.82 1.85 2.54 2.12 2.00 -
P/RPS 0.35 0.38 0.43 0.39 0.58 0.42 0.53 -6.67%
P/EPS 4.65 3.73 9.45 3.27 6.17 5.00 9.42 -11.09%
EY 21.50 26.80 10.58 30.59 16.20 20.01 10.62 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.51 0.54 0.87 0.79 0.85 -7.86%

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