[MBMR] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.67%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,186,249 1,149,640 1,071,004 1,080,910 1,129,737 1,054,412 1,013,660 11.01%
PBT 174,480 176,428 205,984 140,475 147,205 122,284 91,916 53.13%
Tax -18,877 -18,150 -15,800 -13,648 -13,853 -10,328 -8,088 75.68%
NP 155,602 158,278 190,184 126,827 133,352 111,956 83,828 50.86%
-
NP to SH 134,208 137,008 171,268 110,523 117,165 98,820 74,944 47.31%
-
Tax Rate 10.82% 10.29% 7.67% 9.72% 9.41% 8.45% 8.80% -
Total Cost 1,030,646 991,362 880,820 954,083 996,385 942,456 929,832 7.08%
-
Net Worth 834,968 827,857 798,734 761,187 731,281 703,456 670,854 15.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 28,905 19,244 - - -
Div Payout % - - - 26.15% 16.42% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 834,968 827,857 798,734 761,187 731,281 703,456 670,854 15.66%
NOSH 242,019 242,063 242,040 240,881 240,552 240,087 239,590 0.67%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.12% 13.77% 17.76% 11.73% 11.80% 10.62% 8.27% -
ROE 16.07% 16.55% 21.44% 14.52% 16.02% 14.05% 11.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 490.15 474.93 442.49 448.73 469.64 439.18 423.08 10.27%
EPS 55.45 56.60 70.76 45.88 48.71 41.16 31.28 46.31%
DPS 0.00 0.00 0.00 12.00 8.00 0.00 0.00 -
NAPS 3.45 3.42 3.30 3.16 3.04 2.93 2.80 14.88%
Adjusted Per Share Value based on latest NOSH - 240,879
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 303.48 294.11 273.99 276.53 289.02 269.75 259.32 11.02%
EPS 34.33 35.05 43.82 28.27 29.97 25.28 19.17 47.31%
DPS 0.00 0.00 0.00 7.39 4.92 0.00 0.00 -
NAPS 2.1361 2.1179 2.0434 1.9473 1.8708 1.7996 1.7162 15.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.66 1.91 2.18 2.46 2.60 2.51 2.31 -
P/RPS 0.34 0.40 0.49 0.55 0.55 0.57 0.55 -27.36%
P/EPS 2.99 3.37 3.08 5.36 5.34 6.10 7.38 -45.15%
EY 33.41 29.63 32.46 18.65 18.73 16.40 13.54 82.30%
DY 0.00 0.00 0.00 4.88 3.08 0.00 0.00 -
P/NAPS 0.48 0.56 0.66 0.78 0.86 0.86 0.83 -30.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 08/05/08 26/02/08 14/11/07 09/08/07 24/05/07 -
Price 1.79 1.85 2.08 2.32 2.63 2.54 2.49 -
P/RPS 0.37 0.39 0.47 0.52 0.56 0.58 0.59 -26.67%
P/EPS 3.23 3.27 2.94 5.06 5.40 6.17 7.96 -45.09%
EY 30.98 30.59 34.02 19.78 18.52 16.20 12.56 82.25%
DY 0.00 0.00 0.00 5.17 3.04 0.00 0.00 -
P/NAPS 0.52 0.54 0.63 0.73 0.87 0.87 0.89 -30.04%

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