[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 59.35%
YoY- -16.09%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,157,948 543,661 1,705,573 1,213,311 791,830 409,813 1,528,494 -16.91%
PBT 100,005 56,192 150,591 119,038 75,416 46,379 172,402 -30.46%
Tax -8,241 -4,428 -12,520 -11,204 -6,951 -3,437 -9,907 -11.56%
NP 91,764 51,764 138,071 107,834 68,465 42,942 162,495 -31.70%
-
NP to SH 70,472 41,021 121,237 94,831 59,511 38,155 142,136 -37.38%
-
Tax Rate 8.24% 7.88% 8.31% 9.41% 9.22% 7.41% 5.75% -
Total Cost 1,066,184 491,897 1,567,502 1,105,477 723,365 366,871 1,365,999 -15.24%
-
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,897 - 14,572 14,566 - - 24,238 -52.68%
Div Payout % 11.21% - 12.02% 15.36% - - 17.05% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 866,092 1,147,032 944,769 1,077,956 1,058,620 1,029,847 1,018,004 -10.22%
NOSH 263,249 243,015 242,871 242,782 242,802 241,182 242,382 5.66%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.92% 9.52% 8.10% 8.89% 8.65% 10.48% 10.63% -
ROE 8.14% 3.58% 12.83% 8.80% 5.62% 3.70% 13.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 439.87 223.71 702.25 499.75 326.12 169.92 630.61 -21.36%
EPS 26.77 16.88 42.60 39.06 24.51 15.82 58.64 -40.73%
DPS 3.00 0.00 6.00 6.00 0.00 0.00 10.00 -55.21%
NAPS 3.29 4.72 3.89 4.44 4.36 4.27 4.20 -15.03%
Adjusted Per Share Value based on latest NOSH - 242,749
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 296.17 139.05 436.24 310.33 202.53 104.82 390.95 -16.91%
EPS 18.02 10.49 31.01 24.26 15.22 9.76 36.35 -37.38%
DPS 2.02 0.00 3.73 3.73 0.00 0.00 6.20 -52.68%
NAPS 2.2152 2.9338 2.4165 2.7571 2.7077 2.6341 2.6038 -10.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.99 3.54 2.45 2.29 2.48 2.32 2.57 -
P/RPS 0.68 1.58 0.35 0.46 0.76 1.37 0.41 40.15%
P/EPS 11.17 20.97 4.91 5.86 10.12 14.66 4.38 86.76%
EY 8.95 4.77 20.37 17.06 9.88 6.82 22.82 -46.45%
DY 1.00 0.00 2.45 2.62 0.00 0.00 3.89 -59.60%
P/NAPS 0.91 0.75 0.63 0.52 0.57 0.54 0.61 30.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 24/02/12 10/11/11 11/08/11 24/05/11 17/02/11 -
Price 3.92 2.83 3.55 2.40 2.28 2.28 2.48 -
P/RPS 0.89 1.27 0.51 0.48 0.70 1.34 0.39 73.42%
P/EPS 14.64 16.77 7.11 6.14 9.30 14.41 4.23 128.97%
EY 6.83 5.96 14.06 16.28 10.75 6.94 23.65 -56.34%
DY 0.77 0.00 1.69 2.50 0.00 0.00 4.03 -66.86%
P/NAPS 1.19 0.60 0.91 0.54 0.52 0.53 0.59 59.70%

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