[MBMR] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Cumulative Result
Revenue	889,687	847,303	921,362	714,816	605,051	612,660	540,387	8.65%
YoY %	5.00%	-8.04%	28.89%	18.14%	-1.24%	13.37%	-	-
Horiz. %	164.64%	156.80%	170.50%	132.28%	111.97%	113.37%	100.00%	-
PBT	130,860	110,404	102,963	62,222	42,509	89,435	117,094	1.86%
YoY %	18.53%	7.23%	65.48%	46.37%	-52.47%	-23.62%	-	-
Horiz. %	111.76%	94.29%	87.93%	53.14%	36.30%	76.38%	100.00%	-
Tax	-14,158	-10,390	-11,553	-6,976	-16,157	-31,954	-43,477	-17.04%
YoY %	-36.27%	10.07%	-65.61%	56.82%	49.44%	26.50%	-	-
Horiz. %	32.56%	23.90%	26.57%	16.05%	37.16%	73.50%	100.00%	-
NP	116,702	100,014	91,410	55,246	26,352	57,481	73,617	7.97%
YoY %	16.69%	9.41%	65.46%	109.65%	-54.16%	-21.92%	-	-
Horiz. %	158.53%	135.86%	124.17%	75.05%	35.80%	78.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,656	87,874	78,755	47,874	26,352	57,481	73,617	5.34%
YoY %	14.55%	11.58%	64.50%	81.67%	-54.16%	-21.92%	-	-
Horiz. %	136.73%	119.37%	106.98%	65.03%	35.80%	78.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.82%	9.41%	11.22%	11.21%	38.01%	35.73%	37.13%	-
YoY %	14.98%	-16.13%	0.09%	-70.51%	6.38%	-3.77%	-	-
Horiz. %	29.14%	25.34%	30.22%	30.19%	102.37%	96.23%	100.00%	-
Total Cost	772,985	747,289	829,952	659,570	578,699	555,179	466,770	8.76%
YoY %	3.44%	-9.96%	25.83%	13.97%	4.24%	18.94%	-	-
Horiz. %	165.60%	160.10%	177.81%	141.31%	123.98%	118.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	834,968	731,281	649,404	556,455	520,012	512,643	483,834	9.51%
YoY %	14.18%	12.61%	16.70%	7.01%	1.44%	5.95%	-	-
Horiz. %	172.57%	151.14%	134.22%	115.01%	107.48%	105.95%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	14,433	21,253	21,131	21,081	20,876	13,890	-
YoY %	-	-32.09%	0.58%	0.24%	0.98%	50.30%	-	-
Horiz. %	-	103.91%	153.01%	152.13%	151.77%	150.30%	100.00%	-
Div Payout %	-	16.42%	26.99%	44.14%	80.00%	36.32%	18.87%	-
YoY %	-	-39.16%	-38.85%	-44.83%	120.26%	92.47%	-	-
Horiz. %	-	87.02%	143.03%	233.92%	423.95%	192.47%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	834,968	731,281	649,404	556,455	520,012	512,643	483,834	9.51%
YoY %	14.18%	12.61%	16.70%	7.01%	1.44%	5.95%	-	-
Horiz. %	172.57%	151.14%	134.22%	115.01%	107.48%	105.95%	100.00%	-
NOSH	242,019	240,552	236,146	234,791	234,240	231,965	231,500	0.74%
YoY %	0.61%	1.87%	0.58%	0.24%	0.98%	0.20%	-	-
Horiz. %	104.54%	103.91%	102.01%	101.42%	101.18%	100.20%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	13.12%	11.80%	9.92%	7.73%	4.36%	9.38%	13.62%	-
YoY %	11.19%	18.95%	28.33%	77.29%	-53.52%	-31.13%	-	-
Horiz. %	96.33%	86.64%	72.83%	56.75%	32.01%	68.87%	100.00%	-
ROE	12.06%	12.02%	12.13%	8.60%	5.07%	11.21%	15.22%	-
YoY %	0.33%	-0.91%	41.05%	69.63%	-54.77%	-26.35%	-	-
Horiz. %	79.24%	78.98%	79.70%	56.50%	33.31%	73.65%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	367.61	352.23	390.16	304.45	258.30	264.12	233.43	7.85%
YoY %	4.37%	-9.72%	28.15%	17.87%	-2.20%	13.15%	-	-
Horiz. %	157.48%	150.89%	167.14%	130.42%	110.65%	113.15%	100.00%	-
EPS	41.59	36.53	33.35	20.39	11.25	24.78	31.78	4.58%
YoY %	13.85%	9.54%	63.56%	81.24%	-54.60%	-22.03%	-	-
Horiz. %	130.87%	114.95%	104.94%	64.16%	35.40%	77.97%	100.00%	-
DPS	0.00	6.00	9.00	9.00	9.00	9.00	6.00	-
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	100.00%	150.00%	150.00%	150.00%	150.00%	100.00%	-
NAPS	3.45	3.04	2.75	2.37	2.22	2.21	2.09	8.70%
YoY %	13.49%	10.55%	16.03%	6.76%	0.45%	5.74%	-	-
Horiz. %	165.07%	145.45%	131.58%	113.40%	106.22%	105.74%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 234,841
RPS	227.61	216.76	235.71	182.87	154.79	156.74	138.25	8.65%
YoY %	5.01%	-8.04%	28.89%	18.14%	-1.24%	13.37%	-	-
Horiz. %	164.64%	156.79%	170.50%	132.27%	111.96%	113.37%	100.00%	-
EPS	25.75	22.48	20.15	12.25	6.74	14.71	18.83	5.34%
YoY %	14.55%	11.56%	64.49%	81.75%	-54.18%	-21.88%	-	-
Horiz. %	136.75%	119.38%	107.01%	65.06%	35.79%	78.12%	100.00%	-
DPS	0.00	3.69	5.44	5.41	5.39	5.34	3.55	-
YoY %	0.00%	-32.17%	0.55%	0.37%	0.94%	50.42%	-	-
Horiz. %	0.00%	103.94%	153.24%	152.39%	151.83%	150.42%	100.00%	-
NAPS	2.1361	1.8708	1.6614	1.4236	1.3303	1.3115	1.2378	9.51%
YoY %	14.18%	12.60%	16.70%	7.01%	1.43%	5.95%	-	-
Horiz. %	172.57%	151.14%	134.22%	115.01%	107.47%	105.95%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.66	2.60	2.18	2.05	1.75	2.48	1.93	-
P/RPS	0.45	0.74	0.56	0.67	0.68	0.94	0.83	-9.69%
YoY %	-39.19%	32.14%	-16.42%	-1.47%	-27.66%	13.25%	-	-
Horiz. %	54.22%	89.16%	67.47%	80.72%	81.93%	113.25%	100.00%	-
P/EPS	3.99	7.12	6.54	10.05	15.56	10.01	6.07	-6.74%
YoY %	-43.96%	8.87%	-34.93%	-35.41%	55.44%	64.91%	-	-
Horiz. %	65.73%	117.30%	107.74%	165.57%	256.34%	164.91%	100.00%	-
EY	25.05	14.05	15.30	9.95	6.43	9.99	16.48	7.22%
YoY %	78.29%	-8.17%	53.77%	54.74%	-35.64%	-39.38%	-	-
Horiz. %	152.00%	85.25%	92.84%	60.38%	39.02%	60.62%	100.00%	-
DY	0.00	2.31	4.13	4.39	5.14	3.63	3.11	-
YoY %	0.00%	-44.07%	-5.92%	-14.59%	41.60%	16.72%	-	-
Horiz. %	0.00%	74.28%	132.80%	141.16%	165.27%	116.72%	100.00%	-
P/NAPS	0.48	0.86	0.79	0.86	0.79	1.12	0.92	-10.26%
YoY %	-44.19%	8.86%	-8.14%	8.86%	-29.46%	21.74%	-	-
Horiz. %	52.17%	93.48%	85.87%	93.48%	85.87%	121.74%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	06/11/08	14/11/07	24/11/06	25/11/05	26/11/04	21/11/03	15/11/02	-
Price	1.79	2.63	2.25	2.02	1.88	2.46	1.98	-
P/RPS	0.49	0.75	0.58	0.66	0.73	0.93	0.85	-8.76%
YoY %	-34.67%	29.31%	-12.12%	-9.59%	-21.51%	9.41%	-	-
Horiz. %	57.65%	88.24%	68.24%	77.65%	85.88%	109.41%	100.00%	-
P/EPS	4.30	7.20	6.75	9.91	16.71	9.93	6.23	-5.98%
YoY %	-40.28%	6.67%	-31.89%	-40.69%	68.28%	59.39%	-	-
Horiz. %	69.02%	115.57%	108.35%	159.07%	268.22%	159.39%	100.00%	-
EY	23.23	13.89	14.82	10.09	5.98	10.07	16.06	6.33%
YoY %	67.24%	-6.28%	46.88%	68.73%	-40.62%	-37.30%	-	-
Horiz. %	144.65%	86.49%	92.28%	62.83%	37.24%	62.70%	100.00%	-
DY	0.00	2.28	4.00	4.46	4.79	3.66	3.03	-
YoY %	0.00%	-43.00%	-10.31%	-6.89%	30.87%	20.79%	-	-
Horiz. %	0.00%	75.25%	132.01%	147.19%	158.09%	120.79%	100.00%	-
P/NAPS	0.52	0.87	0.82	0.85	0.85	1.11	0.95	-9.54%
YoY %	-40.23%	6.10%	-3.53%	0.00%	-23.42%	16.84%	-	-
Horiz. %	54.74%	91.58%	86.32%	89.47%	89.47%	116.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos