[MBMR] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 97.1%
YoY- 237.74%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,183,525 1,157,948 791,830 768,651 510,982 574,820 527,206 14.41%
PBT 99,279 100,005 75,416 97,047 30,612 88,214 61,142 8.40%
Tax -10,174 -8,241 -6,951 -8,299 -3,204 -9,075 -5,164 11.95%
NP 89,105 91,764 68,465 88,748 27,408 79,139 55,978 8.04%
-
NP to SH 69,907 70,472 59,511 78,716 23,307 68,504 49,410 5.94%
-
Tax Rate 10.25% 8.24% 9.22% 8.55% 10.47% 10.29% 8.45% -
Total Cost 1,094,420 1,066,184 723,365 679,903 483,574 495,681 471,228 15.06%
-
Net Worth 1,387,198 866,092 1,058,620 964,620 856,768 827,857 703,456 11.97%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 11,722 7,897 - - - - - -
Div Payout % 16.77% 11.21% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,387,198 866,092 1,058,620 964,620 856,768 827,857 703,456 11.97%
NOSH 390,760 263,249 242,802 241,759 242,024 242,063 240,087 8.44%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.53% 7.92% 8.65% 11.55% 5.36% 13.77% 10.62% -
ROE 5.04% 8.14% 5.62% 8.16% 2.72% 8.27% 7.02% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 302.88 439.87 326.12 317.94 211.13 237.47 219.59 5.50%
EPS 17.89 26.77 24.51 32.52 9.63 28.30 20.58 -2.30%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.29 4.36 3.99 3.54 3.42 2.93 3.24%
Adjusted Per Share Value based on latest NOSH - 240,967
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 302.71 296.17 202.53 196.60 130.70 147.02 134.85 14.41%
EPS 17.88 18.02 15.22 20.13 5.96 17.52 12.64 5.94%
DPS 3.00 2.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5481 2.2152 2.7077 2.4672 2.1914 2.1174 1.7993 11.97%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.83 2.99 2.48 2.23 1.77 1.91 2.51 -
P/RPS 1.26 0.68 0.76 0.70 0.84 0.80 1.14 1.68%
P/EPS 21.41 11.17 10.12 6.85 18.38 6.75 12.20 9.81%
EY 4.67 8.95 9.88 14.60 5.44 14.82 8.20 -8.94%
DY 0.78 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.91 0.57 0.56 0.50 0.56 0.86 3.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 07/08/08 09/08/07 -
Price 3.67 3.92 2.28 2.43 1.82 1.85 2.54 -
P/RPS 1.21 0.89 0.70 0.76 0.86 0.78 1.16 0.70%
P/EPS 20.51 14.64 9.30 7.46 18.90 6.54 12.34 8.82%
EY 4.87 6.83 10.75 13.40 5.29 15.30 8.10 -8.12%
DY 0.82 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.19 0.52 0.61 0.51 0.54 0.87 2.85%

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