[MBMR] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -61.26%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 409,813 363,835 246,055 267,751 253,415 271,432 203,893 12.33%
PBT 46,379 45,201 11,702 51,496 22,979 28,051 15,273 20.32%
Tax -3,437 146 -938 -3,950 -2,022 -2,797 -1,879 10.58%
NP 42,942 45,347 10,764 47,546 20,957 25,254 13,394 21.41%
-
NP to SH 38,155 39,937 9,360 42,817 18,736 21,972 11,919 21.38%
-
Tax Rate 7.41% -0.32% 8.02% 7.67% 8.80% 9.97% 12.30% -
Total Cost 366,871 318,488 235,291 220,205 232,458 246,178 190,499 11.53%
-
Net Worth 1,029,847 928,322 844,093 798,734 670,854 608,237 534,947 11.52%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,029,847 928,322 844,093 798,734 670,854 608,237 534,947 11.52%
NOSH 241,182 242,381 241,860 242,040 239,590 235,751 234,625 0.46%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.48% 12.46% 4.37% 17.76% 8.27% 9.30% 6.57% -
ROE 3.70% 4.30% 1.11% 5.36% 2.79% 3.61% 2.23% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 169.92 150.11 101.73 110.62 105.77 115.13 86.90 11.81%
EPS 15.82 16.50 3.87 17.69 7.82 9.32 5.08 20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 3.83 3.49 3.30 2.80 2.58 2.28 11.01%
Adjusted Per Share Value based on latest NOSH - 242,040
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 104.82 93.06 62.93 68.48 64.82 69.43 52.15 12.33%
EPS 9.76 10.21 2.39 10.95 4.79 5.62 3.05 21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6341 2.3744 2.159 2.043 1.7159 1.5557 1.3683 11.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.32 2.09 1.73 2.18 2.31 2.23 1.69 -
P/RPS 1.37 1.39 1.70 1.97 2.18 1.94 1.94 -5.63%
P/EPS 14.66 12.68 44.70 12.32 29.54 23.93 33.27 -12.76%
EY 6.82 7.88 2.24 8.11 3.39 4.18 3.01 14.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.50 0.66 0.83 0.86 0.74 -5.11%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 02/06/06 31/05/05 -
Price 2.28 2.08 1.74 2.08 2.49 2.20 1.62 -
P/RPS 1.34 1.39 1.71 1.88 2.35 1.91 1.86 -5.31%
P/EPS 14.41 12.62 44.96 11.76 31.84 23.61 31.89 -12.39%
EY 6.94 7.92 2.22 8.50 3.14 4.24 3.14 14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.50 0.63 0.89 0.85 0.71 -4.75%

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