[MBMR] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.04%
YoY- -78.14%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,101,638 1,078,909 1,021,964 984,220 1,203,044 1,186,249 1,149,640 -2.79%
PBT 85,254 79,349 61,224 46,808 149,894 174,480 176,428 -38.33%
Tax -8,543 -7,952 -6,408 -3,752 -11,951 -18,877 -18,150 -39.40%
NP 76,711 71,397 54,816 43,056 137,943 155,602 158,278 -38.21%
-
NP to SH 66,532 61,065 46,614 37,440 117,144 134,208 137,008 -38.13%
-
Tax Rate 10.02% 10.02% 10.47% 8.02% 7.97% 10.82% 10.29% -
Total Cost 1,024,927 1,007,512 967,148 941,164 1,065,101 1,030,646 991,362 2.23%
-
Net Worth 893,393 873,860 856,768 844,093 849,647 834,968 827,857 5.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,526 - - - - - - -
Div Payout % 21.83% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 893,393 873,860 856,768 844,093 849,647 834,968 827,857 5.19%
NOSH 242,111 242,066 242,024 241,860 242,064 242,019 242,063 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.96% 6.62% 5.36% 4.37% 11.47% 13.12% 13.77% -
ROE 7.45% 6.99% 5.44% 4.44% 13.79% 16.07% 16.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 455.01 445.71 422.26 406.94 496.99 490.15 474.93 -2.80%
EPS 27.49 25.23 19.26 15.48 48.39 55.45 56.60 -38.13%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.61 3.54 3.49 3.51 3.45 3.42 5.18%
Adjusted Per Share Value based on latest NOSH - 241,860
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 281.83 276.02 261.45 251.79 307.77 303.48 294.11 -2.79%
EPS 17.02 15.62 11.93 9.58 29.97 34.33 35.05 -38.13%
DPS 3.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2855 2.2356 2.1919 2.1594 2.1736 2.1361 2.1179 5.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.99 1.78 1.77 1.73 1.75 1.66 1.91 -
P/RPS 0.44 0.40 0.42 0.43 0.35 0.34 0.40 6.54%
P/EPS 7.24 7.06 9.19 11.18 3.62 2.99 3.37 66.26%
EY 13.81 14.17 10.88 8.95 27.65 33.41 29.63 -39.80%
DY 3.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.50 0.50 0.50 0.48 0.56 -2.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 -
Price 2.04 1.85 1.82 1.74 1.85 1.79 1.85 -
P/RPS 0.45 0.42 0.43 0.43 0.37 0.37 0.39 9.98%
P/EPS 7.42 7.33 9.45 11.24 3.82 3.23 3.27 72.42%
EY 13.47 13.64 10.58 8.90 26.16 30.98 30.59 -42.03%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.51 0.50 0.53 0.52 0.54 1.22%

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