[MBMR] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.23%
YoY- -16.09%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,315,896 2,174,644 1,705,573 1,617,748 1,583,660 1,639,252 1,528,494 31.95%
PBT 200,010 224,768 150,591 158,717 150,832 185,516 172,402 10.41%
Tax -16,482 -17,712 -12,520 -14,938 -13,902 -13,748 -9,907 40.44%
NP 183,528 207,056 138,071 143,778 136,930 171,768 162,495 8.46%
-
NP to SH 140,944 164,084 121,237 126,441 119,022 152,620 142,136 -0.56%
-
Tax Rate 8.24% 7.88% 8.31% 9.41% 9.22% 7.41% 5.75% -
Total Cost 2,132,368 1,967,588 1,567,502 1,473,969 1,446,730 1,467,484 1,365,999 34.60%
-
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 15,794 - 14,572 19,422 - - 24,238 -24.85%
Div Payout % 11.21% - 12.02% 15.36% - - 17.05% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
NOSH 263,249 243,015 242,871 242,782 242,802 241,182 242,382 5.66%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.92% 9.52% 8.10% 8.89% 8.65% 10.48% 10.63% -
ROE 16.27% 14.31% 12.83% 11.73% 11.24% 14.82% 13.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 879.73 894.86 702.25 666.34 652.24 679.67 630.61 24.87%
EPS 53.54 67.52 42.60 52.08 49.02 63.28 58.64 -5.89%
DPS 6.00 0.00 6.00 8.00 0.00 0.00 10.00 -28.88%
NAPS 3.29 4.72 3.89 4.44 4.36 4.27 4.20 -15.03%
Adjusted Per Share Value based on latest NOSH - 242,749
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 592.47 556.33 436.33 413.87 405.14 419.37 391.03 31.95%
EPS 36.06 41.98 31.02 32.35 30.45 39.04 36.36 -0.55%
DPS 4.04 0.00 3.73 4.97 0.00 0.00 6.20 -24.85%
NAPS 2.2157 2.9344 2.417 2.7577 2.7082 2.6346 2.6043 -10.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.99 3.54 2.45 2.29 2.48 2.32 2.57 -
P/RPS 0.34 0.40 0.35 0.34 0.38 0.34 0.41 -11.74%
P/EPS 5.58 5.24 4.91 4.40 5.06 3.67 4.38 17.53%
EY 17.91 19.07 20.37 22.74 19.77 27.28 22.82 -14.92%
DY 2.01 0.00 2.45 3.49 0.00 0.00 3.89 -35.63%
P/NAPS 0.91 0.75 0.63 0.52 0.57 0.54 0.61 30.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 24/05/11 17/02/11 -
Price 3.92 2.83 3.55 2.40 2.28 2.28 2.48 -
P/RPS 0.45 0.32 0.51 0.36 0.35 0.34 0.39 10.01%
P/EPS 7.32 4.19 7.11 4.61 4.65 3.60 4.23 44.18%
EY 13.66 23.86 14.06 21.70 21.50 27.75 23.65 -30.66%
DY 1.53 0.00 1.69 3.33 0.00 0.00 4.03 -47.59%
P/NAPS 1.19 0.60 0.91 0.54 0.52 0.53 0.59 59.70%

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