[MBMR] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.02%
YoY- -7.09%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,359,307 1,096,168 1,166,768 1,070,421 1,091,344 851,702 772,783 9.86%
PBT 151,689 92,292 167,547 117,989 127,662 81,519 77,464 11.84%
Tax -13,638 -6,080 -17,559 -9,043 -15,112 -20,927 -25,703 -10.01%
NP 138,051 86,212 149,988 108,946 112,550 60,592 51,761 17.75%
-
NP to SH 121,941 71,947 129,617 91,540 98,524 56,160 51,761 15.34%
-
Tax Rate 8.99% 6.59% 10.48% 7.66% 11.84% 25.67% 33.18% -
Total Cost 1,221,256 1,009,956 1,016,780 961,475 978,794 791,110 721,022 9.17%
-
Net Worth 961,460 857,159 827,988 703,245 633,757 549,646 535,199 10.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,258 - 14,452 12,976 21,136 21,133 42,039 -25.36%
Div Payout % 5.95% - 11.15% 14.18% 21.45% 37.63% 81.22% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 961,460 857,159 827,988 703,245 633,757 549,646 535,199 10.25%
NOSH 240,967 242,135 242,101 240,015 235,597 234,891 234,736 0.43%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.16% 7.86% 12.85% 10.18% 10.31% 7.11% 6.70% -
ROE 12.68% 8.39% 15.65% 13.02% 15.55% 10.22% 9.67% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 564.10 452.71 481.93 445.98 463.22 362.59 329.21 9.38%
EPS 50.60 29.71 53.54 38.14 41.82 23.91 22.05 14.84%
DPS 3.00 0.00 6.00 5.48 9.00 9.00 18.00 -25.80%
NAPS 3.99 3.54 3.42 2.93 2.69 2.34 2.28 9.77%
Adjusted Per Share Value based on latest NOSH - 240,015
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 347.67 280.37 298.43 273.79 279.14 217.84 197.66 9.86%
EPS 31.19 18.40 33.15 23.41 25.20 14.36 13.24 15.34%
DPS 1.86 0.00 3.70 3.32 5.41 5.41 10.75 -25.34%
NAPS 2.4592 2.1924 2.1178 1.7987 1.621 1.4059 1.3689 10.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.23 1.77 1.91 2.51 2.29 1.90 1.89 -
P/RPS 0.40 0.39 0.40 0.56 0.49 0.52 0.57 -5.72%
P/EPS 4.41 5.96 3.57 6.58 5.48 7.95 8.57 -10.47%
EY 22.69 16.79 28.03 15.19 18.26 12.58 11.67 11.71%
DY 1.35 0.00 3.14 2.18 3.93 4.74 9.52 -27.77%
P/NAPS 0.56 0.50 0.56 0.86 0.85 0.81 0.83 -6.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 06/08/09 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 -
Price 2.43 1.82 1.85 2.54 2.12 2.00 1.81 -
P/RPS 0.43 0.40 0.38 0.57 0.46 0.55 0.55 -4.01%
P/EPS 4.80 6.13 3.46 6.66 5.07 8.37 8.21 -8.55%
EY 20.82 16.33 28.94 15.02 19.73 11.95 12.18 9.34%
DY 1.23 0.00 3.24 2.16 4.25 4.50 9.94 -29.39%
P/NAPS 0.61 0.51 0.54 0.87 0.79 0.85 0.79 -4.21%

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