[MBMR] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 35.34%
YoY- 7.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,267,658 2,323,865 2,315,896 2,174,644 1,705,573 1,617,748 1,583,660 26.90%
PBT 197,318 200,549 200,010 224,768 150,591 158,717 150,832 19.51%
Tax -21,898 -17,553 -16,482 -17,712 -12,520 -14,938 -13,902 35.19%
NP 175,420 182,996 183,528 207,056 138,071 143,778 136,930 17.86%
-
NP to SH 136,442 141,253 140,944 164,084 121,237 126,441 119,022 9.48%
-
Tax Rate 11.10% 8.75% 8.24% 7.88% 8.31% 9.41% 9.22% -
Total Cost 2,092,238 2,140,869 2,132,368 1,967,588 1,567,502 1,473,969 1,446,730 27.74%
-
Net Worth 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 1,058,620 4.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 29,469 12,247 15,794 - 14,572 19,422 - -
Div Payout % 21.60% 8.67% 11.21% - 12.02% 15.36% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,123,115 1,025,719 866,092 1,147,032 944,769 1,077,956 1,058,620 4.00%
NOSH 327,438 306,184 263,249 243,015 242,871 242,782 242,802 21.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.74% 7.87% 7.92% 9.52% 8.10% 8.89% 8.65% -
ROE 12.15% 13.77% 16.27% 14.31% 12.83% 11.73% 11.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 692.54 758.97 879.73 894.86 702.25 666.34 652.24 4.05%
EPS 38.34 46.13 53.54 67.52 42.60 52.08 49.02 -15.04%
DPS 9.00 4.00 6.00 0.00 6.00 8.00 0.00 -
NAPS 3.43 3.35 3.29 4.72 3.89 4.44 4.36 -14.71%
Adjusted Per Share Value based on latest NOSH - 243,015
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 580.13 594.51 592.47 556.33 436.33 413.87 405.14 26.90%
EPS 34.91 36.14 36.06 41.98 31.02 32.35 30.45 9.49%
DPS 7.54 3.13 4.04 0.00 3.73 4.97 0.00 -
NAPS 2.8732 2.6241 2.2157 2.9344 2.417 2.7577 2.7082 4.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.21 3.36 2.99 3.54 2.45 2.29 2.48 -
P/RPS 0.46 0.44 0.34 0.40 0.35 0.34 0.38 13.51%
P/EPS 7.70 7.28 5.58 5.24 4.91 4.40 5.06 32.13%
EY 12.98 13.73 17.91 19.07 20.37 22.74 19.77 -24.36%
DY 2.80 1.19 2.01 0.00 2.45 3.49 0.00 -
P/NAPS 0.94 1.00 0.91 0.75 0.63 0.52 0.57 39.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 08/11/12 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 -
Price 3.31 3.38 3.92 2.83 3.55 2.40 2.28 -
P/RPS 0.48 0.45 0.45 0.32 0.51 0.36 0.35 23.31%
P/EPS 7.94 7.33 7.32 4.19 7.11 4.61 4.65 42.62%
EY 12.59 13.65 13.66 23.86 14.06 21.70 21.50 -29.89%
DY 2.72 1.18 1.53 0.00 1.69 3.33 0.00 -
P/NAPS 0.97 1.01 1.19 0.60 0.91 0.54 0.52 51.24%

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