[MBMR] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 127.39%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 510,982 574,820 527,206 588,797 442,277 396,330 392,074 4.50%
PBT 30,612 88,214 61,142 65,052 34,115 25,123 60,863 -10.81%
Tax -3,204 -9,075 -5,164 -6,799 -4,752 -10,255 -22,847 -27.89%
NP 27,408 79,139 55,978 58,253 29,363 14,868 38,016 -5.30%
-
NP to SH 23,307 68,504 49,410 49,962 24,931 14,868 38,016 -7.82%
-
Tax Rate 10.47% 10.29% 8.45% 10.45% 13.93% 40.82% 37.54% -
Total Cost 483,574 495,681 471,228 530,544 412,914 381,462 354,058 5.32%
-
Net Worth 856,768 827,857 703,456 633,640 549,327 535,529 507,343 9.11%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 21,139 20,849 -
Div Payout % - - - - - 142.18% 54.84% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 856,768 827,857 703,456 633,640 549,327 535,529 507,343 9.11%
NOSH 242,024 242,063 240,087 235,553 234,755 234,881 231,663 0.73%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.36% 13.77% 10.62% 9.89% 6.64% 3.75% 9.70% -
ROE 2.72% 8.27% 7.02% 7.88% 4.54% 2.78% 7.49% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 211.13 237.47 219.59 249.96 188.40 168.74 169.24 3.75%
EPS 9.63 28.30 20.58 21.21 10.62 6.33 16.41 -8.49%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 9.00 -
NAPS 3.54 3.42 2.93 2.69 2.34 2.28 2.19 8.32%
Adjusted Per Share Value based on latest NOSH - 235,597
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 130.70 147.02 134.85 150.60 113.12 101.37 100.28 4.51%
EPS 5.96 17.52 12.64 12.78 6.38 3.80 9.72 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 5.41 5.33 -
NAPS 2.1914 2.1174 1.7993 1.6207 1.405 1.3697 1.2976 9.11%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.77 1.91 2.51 2.29 1.90 1.89 2.34 -
P/RPS 0.84 0.80 1.14 0.92 1.01 1.12 1.38 -7.93%
P/EPS 18.38 6.75 12.20 10.80 17.89 29.86 14.26 4.31%
EY 5.44 14.82 8.20 9.26 5.59 3.35 7.01 -4.13%
DY 0.00 0.00 0.00 0.00 0.00 4.76 3.85 -
P/NAPS 0.50 0.56 0.86 0.85 0.81 0.83 1.07 -11.89%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 -
Price 1.82 1.85 2.54 2.12 2.00 1.81 2.54 -
P/RPS 0.86 0.78 1.16 0.85 1.06 1.07 1.50 -8.84%
P/EPS 18.90 6.54 12.34 10.00 18.83 28.59 15.48 3.37%
EY 5.29 15.30 8.10 10.00 5.31 3.50 6.46 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 4.97 3.54 -
P/NAPS 0.51 0.54 0.87 0.79 0.85 0.79 1.16 -12.78%

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