[MBMR] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	1,186,249	1,129,737	1,228,482	953,088	806,734	816,880	720,516	8.65%
YoY %	5.00%	-8.04%	28.89%	18.14%	-1.24%	13.37%	-	-
Horiz. %	164.64%	156.80%	170.50%	132.28%	111.97%	113.37%	100.00%	-
PBT	174,480	147,205	137,284	82,962	56,678	119,246	156,125	1.86%
YoY %	18.53%	7.23%	65.48%	46.37%	-52.47%	-23.62%	-	-
Horiz. %	111.76%	94.29%	87.93%	53.14%	36.30%	76.38%	100.00%	-
Tax	-18,877	-13,853	-15,404	-9,301	-21,542	-42,605	-57,969	-17.04%
YoY %	-36.27%	10.07%	-65.62%	56.82%	49.44%	26.50%	-	-
Horiz. %	32.56%	23.90%	26.57%	16.04%	37.16%	73.50%	100.00%	-
NP	155,602	133,352	121,880	73,661	35,136	76,641	98,156	7.97%
YoY %	16.69%	9.41%	65.46%	109.65%	-54.16%	-21.92%	-	-
Horiz. %	158.53%	135.86%	124.17%	75.04%	35.80%	78.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,208	117,165	105,006	63,832	35,136	76,641	98,156	5.34%
YoY %	14.55%	11.58%	64.50%	81.67%	-54.16%	-21.92%	-	-
Horiz. %	136.73%	119.37%	106.98%	65.03%	35.80%	78.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.82%	9.41%	11.22%	11.21%	38.01%	35.73%	37.13%	-
YoY %	14.98%	-16.13%	0.09%	-70.51%	6.38%	-3.77%	-	-
Horiz. %	29.14%	25.34%	30.22%	30.19%	102.37%	96.23%	100.00%	-
Total Cost	1,030,646	996,385	1,106,602	879,426	771,598	740,238	622,360	8.76%
YoY %	3.44%	-9.96%	25.83%	13.97%	4.24%	18.94%	-	-
Horiz. %	165.60%	160.10%	177.81%	141.31%	123.98%	118.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	834,968	731,281	649,404	556,455	520,012	512,643	483,835	9.51%
YoY %	14.18%	12.61%	16.70%	7.01%	1.44%	5.95%	-	-
Horiz. %	172.57%	151.14%	134.22%	115.01%	107.48%	105.95%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	19,244	28,337	28,174	28,108	27,835	18,520	-
YoY %	-	-32.09%	0.58%	0.23%	0.98%	50.30%	-	-
Horiz. %	-	103.91%	153.01%	152.13%	151.77%	150.30%	100.00%	-
Div Payout %	-	16.42%	26.99%	44.14%	80.00%	36.32%	18.87%	-
YoY %	-	-39.16%	-38.85%	-44.83%	120.26%	92.47%	-	-
Horiz. %	-	87.02%	143.03%	233.92%	423.95%	192.47%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	834,968	731,281	649,404	556,455	520,012	512,643	483,835	9.51%
YoY %	14.18%	12.61%	16.70%	7.01%	1.44%	5.95%	-	-
Horiz. %	172.57%	151.14%	134.22%	115.01%	107.48%	105.95%	100.00%	-
NOSH	242,019	240,552	236,146	234,791	234,240	231,965	231,500	0.74%
YoY %	0.61%	1.87%	0.58%	0.24%	0.98%	0.20%	-	-
Horiz. %	104.54%	103.91%	102.01%	101.42%	101.18%	100.20%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	13.12%	11.80%	9.92%	7.73%	4.36%	9.38%	13.62%	-
YoY %	11.19%	18.95%	28.33%	77.29%	-53.52%	-31.13%	-	-
Horiz. %	96.33%	86.64%	72.83%	56.75%	32.01%	68.87%	100.00%	-
ROE	16.07%	16.02%	16.17%	11.47%	6.76%	14.95%	20.29%	-
YoY %	0.31%	-0.93%	40.98%	69.67%	-54.78%	-26.32%	-	-
Horiz. %	79.20%	78.96%	79.69%	56.53%	33.32%	73.68%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	490.15	469.64	520.22	405.93	344.41	352.16	311.24	7.85%
YoY %	4.37%	-9.72%	28.16%	17.86%	-2.20%	13.15%	-	-
Horiz. %	157.48%	150.89%	167.14%	130.42%	110.66%	113.15%	100.00%	-
EPS	55.45	48.71	44.47	27.19	15.00	33.04	42.37	4.58%
YoY %	13.84%	9.53%	63.55%	81.27%	-54.60%	-22.02%	-	-
Horiz. %	130.87%	114.96%	104.96%	64.17%	35.40%	77.98%	100.00%	-
DPS	0.00	8.00	12.00	12.00	12.00	12.00	8.00	-
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	100.00%	150.00%	150.00%	150.00%	150.00%	100.00%	-
NAPS	3.45	3.04	2.75	2.37	2.22	2.21	2.09	8.70%
YoY %	13.49%	10.55%	16.03%	6.76%	0.45%	5.74%	-	-
Horiz. %	165.07%	145.45%	131.58%	113.40%	106.22%	105.74%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 234,841
RPS	303.41	288.96	314.21	243.77	206.34	208.94	184.29	8.65%
YoY %	5.00%	-8.04%	28.90%	18.14%	-1.24%	13.38%	-	-
Horiz. %	164.64%	156.80%	170.50%	132.28%	111.96%	113.38%	100.00%	-
EPS	34.33	29.97	26.86	16.33	8.99	19.60	25.11	5.34%
YoY %	14.55%	11.58%	64.48%	81.65%	-54.13%	-21.94%	-	-
Horiz. %	136.72%	119.35%	106.97%	65.03%	35.80%	78.06%	100.00%	-
DPS	0.00	4.92	7.25	7.21	7.19	7.12	4.74	-
YoY %	0.00%	-32.14%	0.55%	0.28%	0.98%	50.21%	-	-
Horiz. %	0.00%	103.80%	152.95%	152.11%	151.69%	150.21%	100.00%	-
NAPS	2.1356	1.8704	1.661	1.4233	1.3301	1.3112	1.2375	9.51%
YoY %	14.18%	12.61%	16.70%	7.01%	1.44%	5.96%	-	-
Horiz. %	172.57%	151.14%	134.22%	115.01%	107.48%	105.96%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.66	2.60	2.18	2.05	1.75	2.48	1.93	-
P/RPS	0.34	0.55	0.42	0.51	0.51	0.70	0.62	-9.51%
YoY %	-38.18%	30.95%	-17.65%	0.00%	-27.14%	12.90%	-	-
Horiz. %	54.84%	88.71%	67.74%	82.26%	82.26%	112.90%	100.00%	-
P/EPS	2.99	5.34	4.90	7.54	11.67	7.51	4.55	-6.75%
YoY %	-44.01%	8.98%	-35.01%	-35.39%	55.39%	65.05%	-	-
Horiz. %	65.71%	117.36%	107.69%	165.71%	256.48%	165.05%	100.00%	-
EY	33.41	18.73	20.40	13.26	8.57	13.32	21.97	7.22%
YoY %	78.38%	-8.19%	53.85%	54.73%	-35.66%	-39.37%	-	-
Horiz. %	152.07%	85.25%	92.85%	60.36%	39.01%	60.63%	100.00%	-
DY	0.00	3.08	5.50	5.85	6.86	4.84	4.15	-
YoY %	0.00%	-44.00%	-5.98%	-14.72%	41.74%	16.63%	-	-
Horiz. %	0.00%	74.22%	132.53%	140.96%	165.30%	116.63%	100.00%	-
P/NAPS	0.48	0.86	0.79	0.86	0.79	1.12	0.92	-10.26%
YoY %	-44.19%	8.86%	-8.14%	8.86%	-29.46%	21.74%	-	-
Horiz. %	52.17%	93.48%	85.87%	93.48%	85.87%	121.74%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	06/11/08	14/11/07	24/11/06	25/11/05	26/11/04	21/11/03	15/11/02	-
Price	1.79	2.63	2.25	2.02	1.88	2.46	1.98	-
P/RPS	0.37	0.56	0.43	0.50	0.55	0.70	0.64	-8.72%
YoY %	-33.93%	30.23%	-14.00%	-9.09%	-21.43%	9.38%	-	-
Horiz. %	57.81%	87.50%	67.19%	78.12%	85.94%	109.38%	100.00%	-
P/EPS	3.23	5.40	5.06	7.43	12.53	7.45	4.67	-5.95%
YoY %	-40.19%	6.72%	-31.90%	-40.70%	68.19%	59.53%	-	-
Horiz. %	69.16%	115.63%	108.35%	159.10%	268.31%	159.53%	100.00%	-
EY	30.98	18.52	19.76	13.46	7.98	13.43	21.41	6.34%
YoY %	67.28%	-6.28%	46.81%	68.67%	-40.58%	-37.27%	-	-
Horiz. %	144.70%	86.50%	92.29%	62.87%	37.27%	62.73%	100.00%	-
DY	0.00	3.04	5.33	5.94	6.38	4.88	4.04	-
YoY %	0.00%	-42.96%	-10.27%	-6.90%	30.74%	20.79%	-	-
Horiz. %	0.00%	75.25%	131.93%	147.03%	157.92%	120.79%	100.00%	-
P/NAPS	0.52	0.87	0.82	0.85	0.85	1.11	0.95	-9.54%
YoY %	-40.23%	6.10%	-3.53%	0.00%	-23.42%	16.84%	-	-
Horiz. %	54.74%	91.58%	86.32%	89.47%	89.47%	116.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos