[MBMR] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.03%
YoY- -44.49%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,071,691 1,551,673 1,359,307 1,096,168 1,166,768 1,070,421 1,091,344 11.26%
PBT 175,180 150,771 151,689 92,292 167,547 117,989 127,662 5.41%
Tax -13,810 -8,559 -13,638 -6,080 -17,559 -9,043 -15,112 -1.48%
NP 161,370 142,212 138,051 86,212 149,988 108,946 112,550 6.18%
-
NP to SH 132,198 122,931 121,941 71,947 129,617 91,540 98,524 5.01%
-
Tax Rate 7.88% 5.68% 8.99% 6.59% 10.48% 7.66% 11.84% -
Total Cost 1,910,321 1,409,461 1,221,256 1,009,956 1,016,780 961,475 978,794 11.77%
-
Net Worth 789,571 971,507 961,460 857,159 827,988 703,245 633,757 3.72%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 31,455 38,759 7,258 - 14,452 12,976 21,136 6.84%
Div Payout % 23.79% 31.53% 5.95% - 11.15% 14.18% 21.45% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 789,571 971,507 961,460 857,159 827,988 703,245 633,757 3.72%
NOSH 263,190 242,876 240,967 242,135 242,101 240,015 235,597 1.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.79% 9.17% 10.16% 7.86% 12.85% 10.18% 10.31% -
ROE 16.74% 12.65% 12.68% 8.39% 15.65% 13.02% 15.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 787.15 638.87 564.10 452.71 481.93 445.98 463.22 9.23%
EPS 50.23 50.61 50.60 29.71 53.54 38.14 41.82 3.09%
DPS 11.95 16.00 3.00 0.00 6.00 5.48 9.00 4.83%
NAPS 3.00 4.00 3.99 3.54 3.42 2.93 2.69 1.83%
Adjusted Per Share Value based on latest NOSH - 242,135
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 530.00 396.96 347.75 280.43 298.49 273.84 279.20 11.26%
EPS 33.82 31.45 31.20 18.41 33.16 23.42 25.21 5.01%
DPS 8.05 9.92 1.86 0.00 3.70 3.32 5.41 6.84%
NAPS 2.0199 2.4854 2.4597 2.1929 2.1182 1.7991 1.6213 3.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.99 2.48 2.23 1.77 1.91 2.51 2.29 -
P/RPS 0.38 0.39 0.40 0.39 0.40 0.56 0.49 -4.14%
P/EPS 5.95 4.90 4.41 5.96 3.57 6.58 5.48 1.37%
EY 16.80 20.41 22.69 16.79 28.03 15.19 18.26 -1.37%
DY 4.00 6.45 1.35 0.00 3.14 2.18 3.93 0.29%
P/NAPS 1.00 0.62 0.56 0.50 0.56 0.86 0.85 2.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 11/08/11 17/08/10 06/08/09 07/08/08 09/08/07 25/08/06 -
Price 3.92 2.28 2.43 1.82 1.85 2.54 2.12 -
P/RPS 0.50 0.36 0.43 0.40 0.38 0.57 0.46 1.39%
P/EPS 7.80 4.50 4.80 6.13 3.46 6.66 5.07 7.43%
EY 12.81 22.20 20.82 16.33 28.94 15.02 19.73 -6.93%
DY 3.05 7.02 1.23 0.00 3.24 2.16 4.25 -5.37%
P/NAPS 1.31 0.57 0.61 0.51 0.54 0.87 0.79 8.78%

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