[MBMR] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.63%
YoY- 64.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 809,182 889,687 847,303 921,362 714,816 605,051 612,660 4.74%
PBT 59,512 130,860 110,404 102,963 62,222 42,509 89,435 -6.55%
Tax -5,964 -14,158 -10,390 -11,553 -6,976 -16,157 -31,954 -24.38%
NP 53,548 116,702 100,014 91,410 55,246 26,352 57,481 -1.17%
-
NP to SH 45,799 100,656 87,874 78,755 47,874 26,352 57,481 -3.71%
-
Tax Rate 10.02% 10.82% 9.41% 11.22% 11.21% 38.01% 35.73% -
Total Cost 755,634 772,985 747,289 829,952 659,570 578,699 555,179 5.26%
-
Net Worth 873,860 834,968 731,281 649,404 556,455 520,012 512,643 9.28%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 14,433 21,253 21,131 21,081 20,876 -
Div Payout % - - 16.42% 26.99% 44.14% 80.00% 36.32% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 873,860 834,968 731,281 649,404 556,455 520,012 512,643 9.28%
NOSH 242,066 242,019 240,552 236,146 234,791 234,240 231,965 0.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.62% 13.12% 11.80% 9.92% 7.73% 4.36% 9.38% -
ROE 5.24% 12.06% 12.02% 12.13% 8.60% 5.07% 11.21% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 334.28 367.61 352.23 390.16 304.45 258.30 264.12 4.00%
EPS 18.92 41.59 36.53 33.35 20.39 11.25 24.78 -4.39%
DPS 0.00 0.00 6.00 9.00 9.00 9.00 9.00 -
NAPS 3.61 3.45 3.04 2.75 2.37 2.22 2.21 8.51%
Adjusted Per Share Value based on latest NOSH - 236,210
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 206.97 227.56 216.72 235.66 182.83 154.76 156.70 4.74%
EPS 11.71 25.75 22.48 20.14 12.24 6.74 14.70 -3.71%
DPS 0.00 0.00 3.69 5.44 5.40 5.39 5.34 -
NAPS 2.2351 2.1356 1.8704 1.661 1.4233 1.3301 1.3112 9.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.78 1.66 2.60 2.18 2.05 1.75 2.48 -
P/RPS 0.53 0.45 0.74 0.56 0.67 0.68 0.94 -9.10%
P/EPS 9.41 3.99 7.12 6.54 10.05 15.56 10.01 -1.02%
EY 10.63 25.05 14.05 15.30 9.95 6.43 9.99 1.03%
DY 0.00 0.00 2.31 4.13 4.39 5.14 3.63 -
P/NAPS 0.49 0.48 0.86 0.79 0.86 0.79 1.12 -12.85%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 -
Price 1.85 1.79 2.63 2.25 2.02 1.88 2.46 -
P/RPS 0.55 0.49 0.75 0.58 0.66 0.73 0.93 -8.37%
P/EPS 9.78 4.30 7.20 6.75 9.91 16.71 9.93 -0.25%
EY 10.23 23.23 13.89 14.82 10.09 5.98 10.07 0.26%
DY 0.00 0.00 2.28 4.00 4.46 4.79 3.66 -
P/NAPS 0.51 0.52 0.87 0.82 0.85 0.85 1.11 -12.14%

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