[MBMR] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.66%
YoY- 29.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 270,319 271,851 210,650 230,008 200,704 155,867 157,461 9.41%
PBT 19,034 30,071 18,936 34,503 30,056 23,766 38,153 -10.93%
Tax 2,207 -3,258 875 -6,089 -10,274 -6,341 -21,661 -
NP 21,241 26,813 19,811 28,414 19,782 17,425 16,492 4.30%
-
NP to SH 16,488 22,649 13,337 25,619 19,782 17,425 16,492 -0.00%
-
Tax Rate -11.60% 10.83% -4.62% 17.65% 34.18% 26.68% 56.77% -
Total Cost 249,078 245,038 190,839 201,594 180,922 138,442 140,969 9.94%
-
Net Worth 851,788 722,638 473,586 469,707 537,742 464,743 463,589 10.66%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 14,452 12,976 21,136 21,133 20,913 27,815 -
Div Payout % - 63.81% 97.30% 82.50% 106.83% 120.02% 168.66% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 851,788 722,638 473,586 469,707 537,742 464,743 463,589 10.66%
NOSH 241,985 240,879 236,793 234,853 234,821 232,371 231,794 0.71%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.86% 9.86% 9.40% 12.35% 9.86% 11.18% 10.47% -
ROE 1.94% 3.13% 2.82% 5.45% 3.68% 3.75% 3.56% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 111.71 112.86 88.96 97.94 85.47 67.08 67.93 8.63%
EPS 6.81 9.40 5.64 10.91 8.44 7.50 7.12 -0.73%
DPS 0.00 6.00 5.48 9.00 9.00 9.00 12.00 -
NAPS 3.52 3.00 2.00 2.00 2.29 2.00 2.00 9.87%
Adjusted Per Share Value based on latest NOSH - 234,853
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 69.16 69.55 53.89 58.84 51.35 39.88 40.28 9.41%
EPS 4.22 5.79 3.41 6.55 5.06 4.46 4.22 0.00%
DPS 0.00 3.70 3.32 5.41 5.41 5.35 7.12 -
NAPS 2.1791 1.8487 1.2116 1.2016 1.3757 1.1889 1.186 10.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.75 2.46 2.25 2.09 1.70 2.46 2.22 -
P/RPS 1.57 2.18 2.53 2.13 1.99 3.67 3.27 -11.50%
P/EPS 25.68 26.16 39.95 19.16 20.18 32.81 31.20 -3.19%
EY 3.89 3.82 2.50 5.22 4.96 3.05 3.20 3.30%
DY 0.00 2.44 2.44 4.31 5.29 3.66 5.41 -
P/NAPS 0.50 0.82 1.13 1.05 0.74 1.23 1.11 -12.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 26/02/07 03/03/06 09/03/05 26/02/04 28/02/03 -
Price 1.85 2.32 2.43 2.16 1.81 2.34 2.04 -
P/RPS 1.66 2.06 2.73 2.21 2.12 3.49 3.00 -9.38%
P/EPS 27.15 24.67 43.14 19.80 21.49 31.21 28.67 -0.90%
EY 3.68 4.05 2.32 5.05 4.65 3.20 3.49 0.88%
DY 0.00 2.59 2.26 4.17 4.97 3.85 5.88 -
P/NAPS 0.53 0.77 1.22 1.08 0.79 1.17 1.02 -10.32%

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