[MBMR] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.3%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,129,737 1,054,412 1,013,660 1,132,012 1,228,482 1,177,594 1,085,728 2.68%
PBT 147,205 122,284 91,916 121,899 137,284 130,104 112,204 19.82%
Tax -13,853 -10,328 -8,088 -10,678 -15,404 -13,598 -11,188 15.29%
NP 133,352 111,956 83,828 111,221 121,880 116,506 101,016 20.31%
-
NP to SH 117,165 98,820 74,944 92,092 105,006 99,924 87,888 21.10%
-
Tax Rate 9.41% 8.45% 8.80% 8.76% 11.22% 10.45% 9.97% -
Total Cost 996,385 942,456 929,832 1,020,791 1,106,602 1,061,088 984,712 0.78%
-
Net Worth 731,281 703,456 670,854 655,389 649,404 633,640 608,237 13.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 19,244 - - 89,459 28,337 - - -
Div Payout % 16.42% - - 97.14% 26.99% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 731,281 703,456 670,854 655,389 649,404 633,640 608,237 13.05%
NOSH 240,552 240,087 239,590 236,602 236,146 235,553 235,751 1.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.80% 10.62% 8.27% 9.83% 9.92% 9.89% 9.30% -
ROE 16.02% 14.05% 11.17% 14.05% 16.17% 15.77% 14.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 469.64 439.18 423.08 478.44 520.22 499.93 460.54 1.31%
EPS 48.71 41.16 31.28 38.92 44.47 42.42 37.28 19.49%
DPS 8.00 0.00 0.00 37.81 12.00 0.00 0.00 -
NAPS 3.04 2.93 2.80 2.77 2.75 2.69 2.58 11.54%
Adjusted Per Share Value based on latest NOSH - 236,793
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 288.96 269.69 259.27 289.54 314.21 301.20 277.70 2.68%
EPS 29.97 25.28 19.17 23.55 26.86 25.56 22.48 21.11%
DPS 4.92 0.00 0.00 22.88 7.25 0.00 0.00 -
NAPS 1.8704 1.7993 1.7159 1.6763 1.661 1.6207 1.5557 13.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.60 2.51 2.31 2.25 2.18 2.29 2.23 -
P/RPS 0.55 0.57 0.55 0.47 0.42 0.46 0.48 9.49%
P/EPS 5.34 6.10 7.38 5.78 4.90 5.40 5.98 -7.26%
EY 18.73 16.40 13.54 17.30 20.40 18.52 16.72 7.85%
DY 3.08 0.00 0.00 16.80 5.50 0.00 0.00 -
P/NAPS 0.86 0.86 0.83 0.81 0.79 0.85 0.86 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 09/08/07 24/05/07 26/02/07 24/11/06 25/08/06 02/06/06 -
Price 2.63 2.54 2.49 2.43 2.25 2.12 2.20 -
P/RPS 0.56 0.58 0.59 0.51 0.43 0.42 0.48 10.81%
P/EPS 5.40 6.17 7.96 6.24 5.06 5.00 5.90 -5.72%
EY 18.52 16.20 12.56 16.02 19.76 20.01 16.95 6.07%
DY 3.04 0.00 0.00 15.56 5.33 0.00 0.00 -
P/NAPS 0.87 0.87 0.89 0.88 0.82 0.79 0.85 1.56%

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