[MBMR] QoQ Annualized Quarter 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- 31.86%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,071,004 1,080,910 1,129,737 1,054,412 1,013,660 1,132,012 1,228,482 -8.73%
PBT 205,984 140,475 147,205 122,284 91,916 121,899 137,284 31.02%
Tax -15,800 -13,648 -13,853 -10,328 -8,088 -10,678 -15,404 1.70%
NP 190,184 126,827 133,352 111,956 83,828 111,221 121,880 34.49%
-
NP to SH 171,268 110,523 117,165 98,820 74,944 92,092 105,006 38.51%
-
Tax Rate 7.67% 9.72% 9.41% 8.45% 8.80% 8.76% 11.22% -
Total Cost 880,820 954,083 996,385 942,456 929,832 1,020,791 1,106,602 -14.10%
-
Net Worth 798,734 761,187 731,281 703,456 670,854 655,389 649,404 14.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 28,905 19,244 - - 89,459 28,337 -
Div Payout % - 26.15% 16.42% - - 97.14% 26.99% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 798,734 761,187 731,281 703,456 670,854 655,389 649,404 14.78%
NOSH 242,040 240,881 240,552 240,087 239,590 236,602 236,146 1.65%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.76% 11.73% 11.80% 10.62% 8.27% 9.83% 9.92% -
ROE 21.44% 14.52% 16.02% 14.05% 11.17% 14.05% 16.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 442.49 448.73 469.64 439.18 423.08 478.44 520.22 -10.21%
EPS 70.76 45.88 48.71 41.16 31.28 38.92 44.47 36.25%
DPS 0.00 12.00 8.00 0.00 0.00 37.81 12.00 -
NAPS 3.30 3.16 3.04 2.93 2.80 2.77 2.75 12.91%
Adjusted Per Share Value based on latest NOSH - 240,015
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 273.99 276.53 289.02 269.75 259.32 289.60 314.28 -8.73%
EPS 43.82 28.27 29.97 25.28 19.17 23.56 26.86 38.54%
DPS 0.00 7.39 4.92 0.00 0.00 22.89 7.25 -
NAPS 2.0434 1.9473 1.8708 1.7996 1.7162 1.6767 1.6614 14.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 2.46 2.60 2.51 2.31 2.25 2.18 -
P/RPS 0.49 0.55 0.55 0.57 0.55 0.47 0.42 10.81%
P/EPS 3.08 5.36 5.34 6.10 7.38 5.78 4.90 -26.60%
EY 32.46 18.65 18.73 16.40 13.54 17.30 20.40 36.25%
DY 0.00 4.88 3.08 0.00 0.00 16.80 5.50 -
P/NAPS 0.66 0.78 0.86 0.86 0.83 0.81 0.79 -11.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 08/05/08 26/02/08 14/11/07 09/08/07 24/05/07 26/02/07 24/11/06 -
Price 2.08 2.32 2.63 2.54 2.49 2.43 2.25 -
P/RPS 0.47 0.52 0.56 0.58 0.59 0.51 0.43 6.10%
P/EPS 2.94 5.06 5.40 6.17 7.96 6.24 5.06 -30.34%
EY 34.02 19.78 18.52 16.20 12.56 16.02 19.76 43.60%
DY 0.00 5.17 3.04 0.00 0.00 15.56 5.33 -
P/NAPS 0.63 0.73 0.87 0.87 0.89 0.88 0.82 -16.10%

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