[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.63%
YoY- 64.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 527,206 253,415 1,132,012 921,362 588,797 271,432 944,824 -32.29%
PBT 61,142 22,979 121,899 102,963 65,052 28,051 96,725 -26.40%
Tax -5,164 -2,022 -10,678 -11,553 -6,799 -2,797 -13,065 -46.23%
NP 55,978 20,957 111,221 91,410 58,253 25,254 83,660 -23.55%
-
NP to SH 49,410 18,736 92,092 78,755 49,962 21,972 73,493 -23.31%
-
Tax Rate 8.45% 8.80% 8.76% 11.22% 10.45% 9.97% 13.51% -
Total Cost 471,228 232,458 1,020,791 829,952 530,544 246,178 861,164 -33.17%
-
Net Worth 703,456 670,854 655,389 649,404 633,640 608,237 586,834 12.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 89,459 21,253 - - 42,252 -
Div Payout % - - 97.14% 26.99% - - 57.49% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 703,456 670,854 655,389 649,404 633,640 608,237 586,834 12.88%
NOSH 240,087 239,590 236,602 236,146 235,553 235,751 234,733 1.51%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.62% 8.27% 9.83% 9.92% 9.89% 9.30% 8.85% -
ROE 7.02% 2.79% 14.05% 12.13% 7.88% 3.61% 12.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 219.59 105.77 478.44 390.16 249.96 115.13 402.51 -33.30%
EPS 20.58 7.82 38.92 33.35 21.21 9.32 31.30 -24.44%
DPS 0.00 0.00 37.81 9.00 0.00 0.00 18.00 -
NAPS 2.93 2.80 2.77 2.75 2.69 2.58 2.50 11.19%
Adjusted Per Share Value based on latest NOSH - 236,210
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 134.87 64.83 289.60 235.71 150.63 69.44 241.71 -32.29%
EPS 12.64 4.79 23.56 20.15 12.78 5.62 18.80 -23.30%
DPS 0.00 0.00 22.89 5.44 0.00 0.00 10.81 -
NAPS 1.7996 1.7162 1.6767 1.6614 1.621 1.556 1.5013 12.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.51 2.31 2.25 2.18 2.29 2.23 2.09 -
P/RPS 1.14 2.18 0.47 0.56 0.92 1.94 0.52 69.00%
P/EPS 12.20 29.54 5.78 6.54 10.80 23.93 6.68 49.57%
EY 8.20 3.39 17.30 15.30 9.26 4.18 14.98 -33.15%
DY 0.00 0.00 16.80 4.13 0.00 0.00 8.61 -
P/NAPS 0.86 0.83 0.81 0.79 0.85 0.86 0.84 1.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 09/08/07 24/05/07 26/02/07 24/11/06 25/08/06 02/06/06 03/03/06 -
Price 2.54 2.49 2.43 2.25 2.12 2.20 2.16 -
P/RPS 1.16 2.35 0.51 0.58 0.85 1.91 0.54 66.71%
P/EPS 12.34 31.84 6.24 6.75 10.00 23.61 6.90 47.49%
EY 8.10 3.14 16.02 14.82 10.00 4.24 14.49 -32.21%
DY 0.00 0.00 15.56 4.00 0.00 0.00 8.33 -
P/NAPS 0.87 0.89 0.88 0.82 0.79 0.85 0.86 0.77%

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