[MBMR] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.62%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,455,340 984,220 1,071,004 1,013,660 1,085,728 815,572 705,260 12.82%
PBT 180,804 46,808 205,984 91,916 112,204 61,092 48,684 24.43%
Tax 584 -3,752 -15,800 -8,088 -11,188 -7,516 -17,744 -
NP 181,388 43,056 190,184 83,828 101,016 53,576 30,940 34.26%
-
NP to SH 159,748 37,440 171,268 74,944 87,888 47,676 30,940 31.45%
-
Tax Rate -0.32% 8.02% 7.67% 8.80% 9.97% 12.30% 36.45% -
Total Cost 1,273,952 941,164 880,820 929,832 984,712 761,996 674,320 11.18%
-
Net Worth 928,322 844,093 798,734 670,854 608,237 534,947 522,635 10.04%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 928,322 844,093 798,734 670,854 608,237 534,947 522,635 10.04%
NOSH 242,381 241,860 242,040 239,590 235,751 234,625 232,282 0.71%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.46% 4.37% 17.76% 8.27% 9.30% 6.57% 4.39% -
ROE 17.21% 4.44% 21.44% 11.17% 14.45% 8.91% 5.92% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 600.43 406.94 442.49 423.08 460.54 347.61 303.62 12.02%
EPS 66.00 15.48 70.76 31.28 37.28 20.32 13.32 30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.49 3.30 2.80 2.58 2.28 2.25 9.26%
Adjusted Per Share Value based on latest NOSH - 239,590
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 372.24 251.74 273.93 259.27 277.70 208.60 180.39 12.82%
EPS 40.86 9.58 43.81 19.17 22.48 12.19 7.91 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3744 2.159 2.043 1.7159 1.5557 1.3683 1.3368 10.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.09 1.73 2.18 2.31 2.23 1.69 2.15 -
P/RPS 0.35 0.43 0.49 0.55 0.48 0.49 0.71 -11.11%
P/EPS 3.17 11.18 3.08 7.38 5.98 8.32 16.14 -23.74%
EY 31.53 8.95 32.46 13.54 16.72 12.02 6.20 31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.66 0.83 0.86 0.74 0.96 -8.86%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 14/05/09 08/05/08 24/05/07 02/06/06 31/05/05 04/06/04 -
Price 2.08 1.74 2.08 2.49 2.20 1.62 1.84 -
P/RPS 0.35 0.43 0.47 0.59 0.48 0.47 0.61 -8.83%
P/EPS 3.16 11.24 2.94 7.96 5.90 7.97 13.81 -21.78%
EY 31.69 8.90 34.02 12.56 16.95 12.54 7.24 27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.63 0.89 0.85 0.71 0.82 -6.72%

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