[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.93%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 510,982 246,055 1,203,044 889,687 574,820 267,751 1,080,910 -39.34%
PBT 30,612 11,702 149,894 130,860 88,214 51,496 140,475 -63.82%
Tax -3,204 -938 -11,951 -14,158 -9,075 -3,950 -13,648 -61.97%
NP 27,408 10,764 137,943 116,702 79,139 47,546 126,827 -64.02%
-
NP to SH 23,307 9,360 117,144 100,656 68,504 42,817 110,523 -64.60%
-
Tax Rate 10.47% 8.02% 7.97% 10.82% 10.29% 7.67% 9.72% -
Total Cost 483,574 235,291 1,065,101 772,985 495,681 220,205 954,083 -36.45%
-
Net Worth 856,768 844,093 849,647 834,968 827,857 798,734 761,187 8.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 28,905 -
Div Payout % - - - - - - 26.15% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 856,768 844,093 849,647 834,968 827,857 798,734 761,187 8.21%
NOSH 242,024 241,860 242,064 242,019 242,063 242,040 240,881 0.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.36% 4.37% 11.47% 13.12% 13.77% 17.76% 11.73% -
ROE 2.72% 1.11% 13.79% 12.06% 8.27% 5.36% 14.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 211.13 101.73 496.99 367.61 237.47 110.62 448.73 -39.53%
EPS 9.63 3.87 48.39 41.59 28.30 17.69 45.88 -64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 3.54 3.49 3.51 3.45 3.42 3.30 3.16 7.87%
Adjusted Per Share Value based on latest NOSH - 242,108
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 130.72 62.95 307.77 227.61 147.06 68.50 276.53 -39.34%
EPS 5.96 2.39 29.97 25.75 17.53 10.95 28.27 -64.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.39 -
NAPS 2.1919 2.1594 2.1736 2.1361 2.1179 2.0434 1.9473 8.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.77 1.73 1.75 1.66 1.91 2.18 2.46 -
P/RPS 0.84 1.70 0.35 0.45 0.80 1.97 0.55 32.65%
P/EPS 18.38 44.70 3.62 3.99 6.75 12.32 5.36 127.56%
EY 5.44 2.24 27.65 25.05 14.82 8.11 18.65 -56.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.50 0.50 0.50 0.48 0.56 0.66 0.78 -25.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 08/05/08 26/02/08 -
Price 1.82 1.74 1.85 1.79 1.85 2.08 2.32 -
P/RPS 0.86 1.71 0.37 0.49 0.78 1.88 0.52 39.89%
P/EPS 18.90 44.96 3.82 4.30 6.54 11.76 5.06 140.92%
EY 5.29 2.22 26.16 23.23 15.30 8.50 19.78 -58.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.17 -
P/NAPS 0.51 0.50 0.53 0.52 0.54 0.63 0.73 -21.28%

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