[MBMR] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.09%
YoY- 64.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,078,909 1,186,249 1,129,737 1,228,482 953,088 806,734 816,880 4.74%
PBT 79,349 174,480 147,205 137,284 82,962 56,678 119,246 -6.55%
Tax -7,952 -18,877 -13,853 -15,404 -9,301 -21,542 -42,605 -24.38%
NP 71,397 155,602 133,352 121,880 73,661 35,136 76,641 -1.17%
-
NP to SH 61,065 134,208 117,165 105,006 63,832 35,136 76,641 -3.71%
-
Tax Rate 10.02% 10.82% 9.41% 11.22% 11.21% 38.01% 35.73% -
Total Cost 1,007,512 1,030,646 996,385 1,106,602 879,426 771,598 740,238 5.26%
-
Net Worth 873,860 834,968 731,281 649,404 556,455 520,012 512,643 9.28%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 19,244 28,337 28,174 28,108 27,835 -
Div Payout % - - 16.42% 26.99% 44.14% 80.00% 36.32% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 873,860 834,968 731,281 649,404 556,455 520,012 512,643 9.28%
NOSH 242,066 242,019 240,552 236,146 234,791 234,240 231,965 0.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.62% 13.12% 11.80% 9.92% 7.73% 4.36% 9.38% -
ROE 6.99% 16.07% 16.02% 16.17% 11.47% 6.76% 14.95% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 445.71 490.15 469.64 520.22 405.93 344.41 352.16 4.00%
EPS 25.23 55.45 48.71 44.47 27.19 15.00 33.04 -4.39%
DPS 0.00 0.00 8.00 12.00 12.00 12.00 12.00 -
NAPS 3.61 3.45 3.04 2.75 2.37 2.22 2.21 8.51%
Adjusted Per Share Value based on latest NOSH - 236,210
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 275.96 303.41 288.96 314.21 243.77 206.34 208.94 4.74%
EPS 15.62 34.33 29.97 26.86 16.33 8.99 19.60 -3.70%
DPS 0.00 0.00 4.92 7.25 7.21 7.19 7.12 -
NAPS 2.2351 2.1356 1.8704 1.661 1.4233 1.3301 1.3112 9.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.78 1.66 2.60 2.18 2.05 1.75 2.48 -
P/RPS 0.40 0.34 0.55 0.42 0.51 0.51 0.70 -8.89%
P/EPS 7.06 2.99 5.34 4.90 7.54 11.67 7.51 -1.02%
EY 14.17 33.41 18.73 20.40 13.26 8.57 13.32 1.03%
DY 0.00 0.00 3.08 5.50 5.85 6.86 4.84 -
P/NAPS 0.49 0.48 0.86 0.79 0.86 0.79 1.12 -12.85%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 -
Price 1.85 1.79 2.63 2.25 2.02 1.88 2.46 -
P/RPS 0.42 0.37 0.56 0.43 0.50 0.55 0.70 -8.15%
P/EPS 7.33 3.23 5.40 5.06 7.43 12.53 7.45 -0.27%
EY 13.64 30.98 18.52 19.76 13.46 7.98 13.43 0.25%
DY 0.00 0.00 3.04 5.33 5.94 6.38 4.88 -
P/NAPS 0.51 0.52 0.87 0.82 0.85 0.85 1.11 -12.14%

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