[MBMR] QoQ Annualized Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,021,964 984,220 1,203,044 1,186,249 1,149,640 1,071,004 1,080,910 -3.67% QoQ % 3.83% -18.19% 1.42% 3.18% 7.34% -0.92% - Horiz. % 94.55% 91.05% 111.30% 109.75% 106.36% 99.08% 100.00%
PBT 61,224 46,808 149,894 174,480 176,428 205,984 140,475 -42.54% QoQ % 30.80% -68.77% -14.09% -1.10% -14.35% 46.63% - Horiz. % 43.58% 33.32% 106.71% 124.21% 125.59% 146.63% 100.00%
Tax -6,408 -3,752 -11,951 -18,877 -18,150 -15,800 -13,648 -39.62% QoQ % -70.79% 68.61% 36.69% -4.01% -14.87% -15.77% - Horiz. % 46.95% 27.49% 87.57% 138.32% 132.99% 115.77% 100.00%
NP 54,816 43,056 137,943 155,602 158,278 190,184 126,827 -42.86% QoQ % 27.31% -68.79% -11.35% -1.69% -16.78% 49.96% - Horiz. % 43.22% 33.95% 108.76% 122.69% 124.80% 149.96% 100.00%
NP to SH 46,614 37,440 117,144 134,208 137,008 171,268 110,523 -43.79% QoQ % 24.50% -68.04% -12.71% -2.04% -20.00% 54.96% - Horiz. % 42.18% 33.88% 105.99% 121.43% 123.96% 154.96% 100.00%
Tax Rate 10.47 % 8.02 % 7.97 % 10.82 % 10.29 % 7.67 % 9.72 % 5.08% QoQ % 30.55% 0.63% -26.34% 5.15% 34.16% -21.09% - Horiz. % 107.72% 82.51% 82.00% 111.32% 105.86% 78.91% 100.00%
Total Cost 967,148 941,164 1,065,101 1,030,646 991,362 880,820 954,083 0.91% QoQ % 2.76% -11.64% 3.34% 3.96% 12.55% -7.68% - Horiz. % 101.37% 98.65% 111.64% 108.02% 103.91% 92.32% 100.00%
Net Worth 856,768 844,093 849,647 834,968 827,857 798,734 761,187 8.21% QoQ % 1.50% -0.65% 1.76% 0.86% 3.65% 4.93% - Horiz. % 112.56% 110.89% 111.62% 109.69% 108.76% 104.93% 100.00%
Dividend 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 28,905 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 26.15 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 856,768 844,093 849,647 834,968 827,857 798,734 761,187 8.21% QoQ % 1.50% -0.65% 1.76% 0.86% 3.65% 4.93% - Horiz. % 112.56% 110.89% 111.62% 109.69% 108.76% 104.93% 100.00%
NOSH 242,024 241,860 242,064 242,019 242,063 242,040 240,881 0.32% QoQ % 0.07% -0.08% 0.02% -0.02% 0.01% 0.48% - Horiz. % 100.47% 100.41% 100.49% 100.47% 100.49% 100.48% 100.00%
Ratio Analysis 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.36 % 4.37 % 11.47 % 13.12 % 13.77 % 17.76 % 11.73 % -40.70% QoQ % 22.65% -61.90% -12.58% -4.72% -22.47% 51.41% - Horiz. % 45.69% 37.25% 97.78% 111.85% 117.39% 151.41% 100.00%
ROE 5.44 % 4.44 % 13.79 % 16.07 % 16.55 % 21.44 % 14.52 % -48.06% QoQ % 22.52% -67.80% -14.19% -2.90% -22.81% 47.66% - Horiz. % 37.47% 30.58% 94.97% 110.67% 113.98% 147.66% 100.00%
Per Share 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 422.26 406.94 496.99 490.15 474.93 442.49 448.73 -3.98% QoQ % 3.76% -18.12% 1.40% 3.20% 7.33% -1.39% - Horiz. % 94.10% 90.69% 110.75% 109.23% 105.84% 98.61% 100.00%
EPS 19.26 15.48 48.39 55.45 56.60 70.76 45.88 -43.97% QoQ % 24.42% -68.01% -12.73% -2.03% -20.01% 54.23% - Horiz. % 41.98% 33.74% 105.47% 120.86% 123.37% 154.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.5400 3.4900 3.5100 3.4500 3.4200 3.3000 3.1600 7.87% QoQ % 1.43% -0.57% 1.74% 0.88% 3.64% 4.43% - Horiz. % 112.03% 110.44% 111.08% 109.18% 108.23% 104.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 261.45 251.79 307.77 303.48 294.11 273.99 276.53 -3.67% QoQ % 3.84% -18.19% 1.41% 3.19% 7.34% -0.92% - Horiz. % 94.55% 91.05% 111.30% 109.75% 106.36% 99.08% 100.00%
EPS 11.93 9.58 29.97 34.33 35.05 43.82 28.27 -43.77% QoQ % 24.53% -68.03% -12.70% -2.05% -20.01% 55.01% - Horiz. % 42.20% 33.89% 106.01% 121.44% 123.98% 155.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.39 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1919 2.1594 2.1736 2.1361 2.1179 2.0434 1.9473 8.22% QoQ % 1.51% -0.65% 1.76% 0.86% 3.65% 4.94% - Horiz. % 112.56% 110.89% 111.62% 109.70% 108.76% 104.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.7700 1.7300 1.7500 1.6600 1.9100 2.1800 2.4600 -
P/RPS 0.42 0.43 0.35 0.34 0.40 0.49 0.55 -16.47% QoQ % -2.33% 22.86% 2.94% -15.00% -18.37% -10.91% - Horiz. % 76.36% 78.18% 63.64% 61.82% 72.73% 89.09% 100.00%
P/EPS 9.19 11.18 3.62 2.99 3.37 3.08 5.36 43.30% QoQ % -17.80% 208.84% 21.07% -11.28% 9.42% -42.54% - Horiz. % 171.46% 208.58% 67.54% 55.78% 62.87% 57.46% 100.00%
EY 10.88 8.95 27.65 33.41 29.63 32.46 18.65 -30.21% QoQ % 21.56% -67.63% -17.24% 12.76% -8.72% 74.05% - Horiz. % 58.34% 47.99% 148.26% 179.14% 158.87% 174.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.50 0.50 0.48 0.56 0.66 0.78 -25.68% QoQ % 0.00% 0.00% 4.17% -14.29% -15.15% -15.38% - Horiz. % 64.10% 64.10% 64.10% 61.54% 71.79% 84.62% 100.00%
Price Multiplier on Announcement Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 -
Price 1.8200 1.7400 1.8500 1.7900 1.8500 2.0800 2.3200 -
P/RPS 0.43 0.43 0.37 0.37 0.39 0.47 0.52 -11.91% QoQ % 0.00% 16.22% 0.00% -5.13% -17.02% -9.62% - Horiz. % 82.69% 82.69% 71.15% 71.15% 75.00% 90.38% 100.00%
P/EPS 9.45 11.24 3.82 3.23 3.27 2.94 5.06 51.71% QoQ % -15.93% 194.24% 18.27% -1.22% 11.22% -41.90% - Horiz. % 186.76% 222.13% 75.49% 63.83% 64.62% 58.10% 100.00%
EY 10.58 8.90 26.16 30.98 30.59 34.02 19.78 -34.13% QoQ % 18.88% -65.98% -15.56% 1.27% -10.08% 71.99% - Horiz. % 53.49% 44.99% 132.25% 156.62% 154.65% 171.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.17 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.50 0.53 0.52 0.54 0.63 0.73 -21.28% QoQ % 2.00% -5.66% 1.92% -3.70% -14.29% -13.70% - Horiz. % 69.86% 68.49% 72.60% 71.23% 73.97% 86.30% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MBMR-3rdQtr2008_r1.pdf 
