[MBMR] YoY Cumulative Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,213,311 1,157,355 809,182 889,687 847,303 921,362 714,816 9.21% YoY % 4.83% 43.03% -9.05% 5.00% -8.04% 28.89% - Horiz. % 169.74% 161.91% 113.20% 124.46% 118.53% 128.89% 100.00%
PBT 119,038 139,371 59,512 130,860 110,404 102,963 62,222 11.41% YoY % -14.59% 134.19% -54.52% 18.53% 7.23% 65.48% - Horiz. % 191.31% 223.99% 95.64% 210.31% 177.44% 165.48% 100.00%
Tax -11,204 -11,702 -5,964 -14,158 -10,390 -11,553 -6,976 8.21% YoY % 4.26% -96.21% 57.88% -36.27% 10.07% -65.61% - Horiz. % 160.61% 167.75% 85.49% 202.95% 148.94% 165.61% 100.00%
NP 107,834 127,669 53,548 116,702 100,014 91,410 55,246 11.79% YoY % -15.54% 138.42% -54.12% 16.69% 9.41% 65.46% - Horiz. % 195.19% 231.09% 96.93% 211.24% 181.03% 165.46% 100.00%
NP to SH 94,831 113,016 45,799 100,656 87,874 78,755 47,874 12.06% YoY % -16.09% 146.77% -54.50% 14.55% 11.58% 64.50% - Horiz. % 198.08% 236.07% 95.67% 210.25% 183.55% 164.50% 100.00%
Tax Rate 9.41 % 8.40 % 10.02 % 10.82 % 9.41 % 11.22 % 11.21 % -2.87% YoY % 12.02% -16.17% -7.39% 14.98% -16.13% 0.09% - Horiz. % 83.94% 74.93% 89.38% 96.52% 83.94% 100.09% 100.00%
Total Cost 1,105,477 1,029,686 755,634 772,985 747,289 829,952 659,570 8.98% YoY % 7.36% 36.27% -2.24% 3.44% -9.96% 25.83% - Horiz. % 167.61% 156.11% 114.56% 117.20% 113.30% 125.83% 100.00%
Net Worth 1,077,956 986,221 873,860 834,968 731,281 649,404 556,455 11.65% YoY % 9.30% 12.86% 4.66% 14.18% 12.61% 16.70% - Horiz. % 193.72% 177.23% 157.04% 150.05% 131.42% 116.70% 100.00%
Dividend 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 14,566 12,086 - - 14,433 21,253 21,131 -6.01% YoY % 20.53% 0.00% 0.00% 0.00% -32.09% 0.58% - Horiz. % 68.94% 57.20% 0.00% 0.00% 68.30% 100.58% 100.00%
Div Payout % 15.36 % 10.69 % - % - % 16.42 % 26.99 % 44.14 % -16.13% YoY % 43.69% 0.00% 0.00% 0.00% -39.16% -38.85% - Horiz. % 34.80% 24.22% 0.00% 0.00% 37.20% 61.15% 100.00%
Equity 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,077,956 986,221 873,860 834,968 731,281 649,404 556,455 11.65% YoY % 9.30% 12.86% 4.66% 14.18% 12.61% 16.70% - Horiz. % 193.72% 177.23% 157.04% 150.05% 131.42% 116.70% 100.00%
NOSH 242,782 241,720 242,066 242,019 240,552 236,146 234,791 0.56% YoY % 0.44% -0.14% 0.02% 0.61% 1.87% 0.58% - Horiz. % 103.40% 102.95% 103.10% 103.08% 102.45% 100.58% 100.00%
Ratio Analysis 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.89 % 11.03 % 6.62 % 13.12 % 11.80 % 9.92 % 7.73 % 2.36% YoY % -19.40% 66.62% -49.54% 11.19% 18.95% 28.33% - Horiz. % 115.01% 142.69% 85.64% 169.73% 152.65% 128.33% 100.00%
ROE 8.80 % 11.46 % 5.24 % 12.06 % 12.02 % 12.13 % 8.60 % 0.38% YoY % -23.21% 118.70% -56.55% 0.33% -0.91% 41.05% - Horiz. % 102.33% 133.26% 60.93% 140.23% 139.77% 141.05% 100.00%
Per Share 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 499.75 478.80 334.28 367.61 352.23 390.16 304.45 8.61% YoY % 4.38% 43.23% -9.07% 4.37% -9.72% 28.15% - Horiz. % 164.15% 157.27% 109.80% 120.75% 115.69% 128.15% 100.00%
EPS 39.06 46.66 18.92 41.59 36.53 33.35 20.39 11.44% YoY % -16.29% 146.62% -54.51% 13.85% 9.54% 63.56% - Horiz. % 191.56% 228.84% 92.79% 203.97% 179.16% 163.56% 100.00%
DPS 6.00 5.00 0.00 0.00 6.00 9.00 9.00 -6.53% YoY % 20.00% 0.00% 0.00% 0.00% -33.33% 0.00% - Horiz. % 66.67% 55.56% 0.00% 0.00% 66.67% 100.00% 100.00%
NAPS 4.4400 4.0800 3.6100 3.4500 3.0400 2.7500 2.3700 11.02% YoY % 8.82% 13.02% 4.64% 13.49% 10.55% 16.03% - Horiz. % 187.34% 172.15% 152.32% 145.57% 128.27% 116.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 310.40 296.08 207.01 227.61 216.76 235.71 182.87 9.21% YoY % 4.84% 43.03% -9.05% 5.01% -8.04% 28.89% - Horiz. % 169.74% 161.91% 113.20% 124.47% 118.53% 128.89% 100.00%
EPS 24.26 28.91 11.72 25.75 22.48 20.15 12.25 12.06% YoY % -16.08% 146.67% -54.49% 14.55% 11.56% 64.49% - Horiz. % 198.04% 236.00% 95.67% 210.20% 183.51% 164.49% 100.00%
DPS 3.73 3.09 0.00 0.00 3.69 5.44 5.41 -6.01% YoY % 20.71% 0.00% 0.00% 0.00% -32.17% 0.55% - Horiz. % 68.95% 57.12% 0.00% 0.00% 68.21% 100.55% 100.00%
NAPS 2.7577 2.5230 2.2356 2.1361 1.8708 1.6614 1.4236 11.64% YoY % 9.30% 12.86% 4.66% 14.18% 12.60% 16.70% - Horiz. % 193.71% 177.23% 157.04% 150.05% 131.41% 116.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.2900 2.4400 1.7800 1.6600 2.6000 2.1800 2.0500 -
P/RPS 0.46 0.51 0.53 0.45 0.74 0.56 0.67 -6.07% YoY % -9.80% -3.77% 17.78% -39.19% 32.14% -16.42% - Horiz. % 68.66% 76.12% 79.10% 67.16% 110.45% 83.58% 100.00%
P/EPS 5.86 5.22 9.41 3.99 7.12 6.54 10.05 -8.59% YoY % 12.26% -44.53% 135.84% -43.96% 8.87% -34.93% - Horiz. % 58.31% 51.94% 93.63% 39.70% 70.85% 65.07% 100.00%
EY 17.06 19.16 10.63 25.05 14.05 15.30 9.95 9.40% YoY % -10.96% 80.24% -57.56% 78.29% -8.17% 53.77% - Horiz. % 171.46% 192.56% 106.83% 251.76% 141.21% 153.77% 100.00%
DY 2.62 2.05 0.00 0.00 2.31 4.13 4.39 -8.24% YoY % 27.80% 0.00% 0.00% 0.00% -44.07% -5.92% - Horiz. % 59.68% 46.70% 0.00% 0.00% 52.62% 94.08% 100.00%
P/NAPS 0.52 0.60 0.49 0.48 0.86 0.79 0.86 -8.04% YoY % -13.33% 22.45% 2.08% -44.19% 8.86% -8.14% - Horiz. % 60.47% 69.77% 56.98% 55.81% 100.00% 91.86% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 -
Price 2.4000 2.3200 1.8500 1.7900 2.6300 2.2500 2.0200 -
P/RPS 0.48 0.48 0.55 0.49 0.75 0.58 0.66 -5.17% YoY % 0.00% -12.73% 12.24% -34.67% 29.31% -12.12% - Horiz. % 72.73% 72.73% 83.33% 74.24% 113.64% 87.88% 100.00%
P/EPS 6.14 4.96 9.78 4.30 7.20 6.75 9.91 -7.67% YoY % 23.79% -49.28% 127.44% -40.28% 6.67% -31.89% - Horiz. % 61.96% 50.05% 98.69% 43.39% 72.65% 68.11% 100.00%
EY 16.28 20.15 10.23 23.23 13.89 14.82 10.09 8.30% YoY % -19.21% 96.97% -55.96% 67.24% -6.28% 46.88% - Horiz. % 161.35% 199.70% 101.39% 230.23% 137.66% 146.88% 100.00%
DY 2.50 2.16 0.00 0.00 2.28 4.00 4.46 -9.19% YoY % 15.74% 0.00% 0.00% 0.00% -43.00% -10.31% - Horiz. % 56.05% 48.43% 0.00% 0.00% 51.12% 89.69% 100.00%
P/NAPS 0.54 0.57 0.51 0.52 0.87 0.82 0.85 -7.28% YoY % -5.26% 11.76% -1.92% -40.23% 6.10% -3.53% - Horiz. % 63.53% 67.06% 60.00% 61.18% 102.35% 96.47% 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 
