[MBMR] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 54.96%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,203,044 1,186,249 1,149,640 1,071,004 1,080,910 1,129,737 1,054,412 9.14%
PBT 149,894 174,480 176,428 205,984 140,475 147,205 122,284 14.46%
Tax -11,951 -18,877 -18,150 -15,800 -13,648 -13,853 -10,328 10.17%
NP 137,943 155,602 158,278 190,184 126,827 133,352 111,956 14.85%
-
NP to SH 117,144 134,208 137,008 171,268 110,523 117,165 98,820 11.95%
-
Tax Rate 7.97% 10.82% 10.29% 7.67% 9.72% 9.41% 8.45% -
Total Cost 1,065,101 1,030,646 991,362 880,820 954,083 996,385 942,456 8.45%
-
Net Worth 849,647 834,968 827,857 798,734 761,187 731,281 703,456 13.34%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 28,905 19,244 - -
Div Payout % - - - - 26.15% 16.42% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 849,647 834,968 827,857 798,734 761,187 731,281 703,456 13.34%
NOSH 242,064 242,019 242,063 242,040 240,881 240,552 240,087 0.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.47% 13.12% 13.77% 17.76% 11.73% 11.80% 10.62% -
ROE 13.79% 16.07% 16.55% 21.44% 14.52% 16.02% 14.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 496.99 490.15 474.93 442.49 448.73 469.64 439.18 8.55%
EPS 48.39 55.45 56.60 70.76 45.88 48.71 41.16 11.33%
DPS 0.00 0.00 0.00 0.00 12.00 8.00 0.00 -
NAPS 3.51 3.45 3.42 3.30 3.16 3.04 2.93 12.73%
Adjusted Per Share Value based on latest NOSH - 242,040
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 307.77 303.48 294.11 273.99 276.53 289.02 269.75 9.14%
EPS 29.97 34.33 35.05 43.82 28.27 29.97 25.28 11.95%
DPS 0.00 0.00 0.00 0.00 7.39 4.92 0.00 -
NAPS 2.1736 2.1361 2.1179 2.0434 1.9473 1.8708 1.7996 13.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.75 1.66 1.91 2.18 2.46 2.60 2.51 -
P/RPS 0.35 0.34 0.40 0.49 0.55 0.55 0.57 -27.65%
P/EPS 3.62 2.99 3.37 3.08 5.36 5.34 6.10 -29.26%
EY 27.65 33.41 29.63 32.46 18.65 18.73 16.40 41.43%
DY 0.00 0.00 0.00 0.00 4.88 3.08 0.00 -
P/NAPS 0.50 0.48 0.56 0.66 0.78 0.86 0.86 -30.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 14/11/07 09/08/07 -
Price 1.85 1.79 1.85 2.08 2.32 2.63 2.54 -
P/RPS 0.37 0.37 0.39 0.47 0.52 0.56 0.58 -25.79%
P/EPS 3.82 3.23 3.27 2.94 5.06 5.40 6.17 -27.25%
EY 26.16 30.98 30.59 34.02 19.78 18.52 16.20 37.44%
DY 0.00 0.00 0.00 0.00 5.17 3.04 0.00 -
P/NAPS 0.53 0.52 0.54 0.63 0.73 0.87 0.87 -28.02%

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