[MBMR] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.56%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,543,140 1,078,909 1,186,249 1,129,737 1,228,482 953,088 806,734 11.41%
PBT 185,828 79,349 174,480 147,205 137,284 82,962 56,678 21.87%
Tax -15,602 -7,952 -18,877 -13,853 -15,404 -9,301 -21,542 -5.23%
NP 170,225 71,397 155,602 133,352 121,880 73,661 35,136 30.06%
-
NP to SH 150,688 61,065 134,208 117,165 105,006 63,832 35,136 27.44%
-
Tax Rate 8.40% 10.02% 10.82% 9.41% 11.22% 11.21% 38.01% -
Total Cost 1,372,914 1,007,512 1,030,646 996,385 1,106,602 879,426 771,598 10.07%
-
Net Worth 986,221 873,860 834,968 731,281 649,404 556,455 520,012 11.25%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 16,114 - - 19,244 28,337 28,174 28,108 -8.85%
Div Payout % 10.69% - - 16.42% 26.99% 44.14% 80.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 986,221 873,860 834,968 731,281 649,404 556,455 520,012 11.25%
NOSH 241,720 242,066 242,019 240,552 236,146 234,791 234,240 0.52%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.03% 6.62% 13.12% 11.80% 9.92% 7.73% 4.36% -
ROE 15.28% 6.99% 16.07% 16.02% 16.17% 11.47% 6.76% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 638.40 445.71 490.15 469.64 520.22 405.93 344.41 10.82%
EPS 62.21 25.23 55.45 48.71 44.47 27.19 15.00 26.74%
DPS 6.67 0.00 0.00 8.00 12.00 12.00 12.00 -9.32%
NAPS 4.08 3.61 3.45 3.04 2.75 2.37 2.22 10.67%
Adjusted Per Share Value based on latest NOSH - 240,550
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 394.78 276.02 303.48 289.02 314.28 243.83 206.39 11.40%
EPS 38.55 15.62 34.33 29.97 26.86 16.33 8.99 27.44%
DPS 4.12 0.00 0.00 4.92 7.25 7.21 7.19 -8.85%
NAPS 2.523 2.2356 2.1361 1.8708 1.6614 1.4236 1.3303 11.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.44 1.78 1.66 2.60 2.18 2.05 1.75 -
P/RPS 0.38 0.40 0.34 0.55 0.42 0.51 0.51 -4.78%
P/EPS 3.91 7.06 2.99 5.34 4.90 7.54 11.67 -16.65%
EY 25.55 14.17 33.41 18.73 20.40 13.26 8.57 19.95%
DY 2.73 0.00 0.00 3.08 5.50 5.85 6.86 -14.22%
P/NAPS 0.60 0.49 0.48 0.86 0.79 0.86 0.79 -4.47%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 -
Price 2.32 1.85 1.79 2.63 2.25 2.02 1.88 -
P/RPS 0.36 0.42 0.37 0.56 0.43 0.50 0.55 -6.81%
P/EPS 3.72 7.33 3.23 5.40 5.06 7.43 12.53 -18.31%
EY 26.87 13.64 30.98 18.52 19.76 13.46 7.98 22.41%
DY 2.87 0.00 0.00 3.04 5.33 5.94 6.38 -12.46%
P/NAPS 0.57 0.51 0.52 0.87 0.82 0.85 0.85 -6.44%

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