[MBMR] YoY TTM 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- 8.63%
YoY- 59.42%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,160,006 1,119,154 1,132,012 944,824 805,755 768,528 697,848 8.83%
PBT 149,894 140,475 121,899 96,724 72,530 113,203 155,248 -0.58%
Tax -11,951 -13,648 -10,678 -13,065 -26,429 -38,296 -65,138 -24.59%
NP 137,943 126,827 111,221 83,659 46,101 74,907 90,110 7.34%
-
NP to SH 117,144 110,523 92,092 73,492 46,101 74,907 90,110 4.46%
-
Tax Rate 7.97% 9.72% 8.76% 13.51% 36.44% 33.83% 41.96% -
Total Cost 1,022,063 992,327 1,020,791 861,165 759,654 693,621 607,738 9.04%
-
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 42,260 41,776 36,174 -
Div Payout % - 13.08% 14.09% 28.76% 91.67% 55.77% 40.14% -
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 11.89% 11.33% 9.83% 8.85% 5.72% 9.75% 12.91% -
ROE 13.75% 15.29% 19.45% 15.65% 8.57% 16.12% 19.44% -
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 479.37 464.61 478.06 402.30 343.13 330.73 301.06 8.05%
EPS 48.41 45.88 38.89 31.29 19.63 32.24 38.87 3.72%
DPS 0.00 6.00 5.48 9.00 18.00 18.00 15.61 -
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 296.70 286.25 289.54 241.66 206.09 196.57 178.49 8.83%
EPS 29.96 28.27 23.55 18.80 11.79 19.16 23.05 4.46%
DPS 0.00 3.70 3.32 5.41 10.81 10.69 9.25 -
NAPS 2.1787 1.8483 1.2113 1.2014 1.3754 1.1887 1.1857 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 0.37 0.53 0.47 0.52 0.50 0.74 0.74 -10.90%
P/EPS 3.61 5.36 5.79 6.68 8.66 7.63 5.71 -7.35%
EY 27.66 18.65 17.29 14.97 11.55 13.10 17.51 7.91%
DY 0.00 2.44 2.44 4.31 10.59 7.32 7.03 -
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 0.39 0.50 0.51 0.54 0.53 0.71 0.68 -8.84%
P/EPS 3.82 5.06 6.25 6.90 9.22 7.26 5.25 -5.15%
EY 26.17 19.78 16.00 14.49 10.85 13.78 19.06 5.42%
DY 0.00 2.59 2.26 4.17 9.94 7.69 7.65 -
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