[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.93%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 847,303 527,206 253,415 1,132,012 921,362 588,797 271,432 113.44%
PBT 110,404 61,142 22,979 121,899 102,963 65,052 28,051 149.07%
Tax -10,390 -5,164 -2,022 -10,678 -11,553 -6,799 -2,797 139.66%
NP 100,014 55,978 20,957 111,221 91,410 58,253 25,254 150.10%
-
NP to SH 87,874 49,410 18,736 92,092 78,755 49,962 21,972 151.74%
-
Tax Rate 9.41% 8.45% 8.80% 8.76% 11.22% 10.45% 9.97% -
Total Cost 747,289 471,228 232,458 1,020,791 829,952 530,544 246,178 109.50%
-
Net Worth 731,281 703,456 670,854 655,389 649,404 633,640 608,237 13.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 14,433 - - 89,459 21,253 - - -
Div Payout % 16.42% - - 97.14% 26.99% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 731,281 703,456 670,854 655,389 649,404 633,640 608,237 13.05%
NOSH 240,552 240,087 239,590 236,602 236,146 235,553 235,751 1.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.80% 10.62% 8.27% 9.83% 9.92% 9.89% 9.30% -
ROE 12.02% 7.02% 2.79% 14.05% 12.13% 7.88% 3.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 352.23 219.59 105.77 478.44 390.16 249.96 115.13 110.60%
EPS 36.53 20.58 7.82 38.92 33.35 21.21 9.32 148.38%
DPS 6.00 0.00 0.00 37.81 9.00 0.00 0.00 -
NAPS 3.04 2.93 2.80 2.77 2.75 2.69 2.58 11.54%
Adjusted Per Share Value based on latest NOSH - 236,793
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 216.76 134.87 64.83 289.60 235.71 150.63 69.44 113.44%
EPS 22.48 12.64 4.79 23.56 20.15 12.78 5.62 151.77%
DPS 3.69 0.00 0.00 22.89 5.44 0.00 0.00 -
NAPS 1.8708 1.7996 1.7162 1.6767 1.6614 1.621 1.556 13.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.60 2.51 2.31 2.25 2.18 2.29 2.23 -
P/RPS 0.74 1.14 2.18 0.47 0.56 0.92 1.94 -47.37%
P/EPS 7.12 12.20 29.54 5.78 6.54 10.80 23.93 -55.39%
EY 14.05 8.20 3.39 17.30 15.30 9.26 4.18 124.22%
DY 2.31 0.00 0.00 16.80 4.13 0.00 0.00 -
P/NAPS 0.86 0.86 0.83 0.81 0.79 0.85 0.86 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 09/08/07 24/05/07 26/02/07 24/11/06 25/08/06 02/06/06 -
Price 2.63 2.54 2.49 2.43 2.25 2.12 2.20 -
P/RPS 0.75 1.16 2.35 0.51 0.58 0.85 1.91 -46.34%
P/EPS 7.20 12.34 31.84 6.24 6.75 10.00 23.61 -54.66%
EY 13.89 8.10 3.14 16.02 14.82 10.00 4.24 120.41%
DY 2.28 0.00 0.00 15.56 4.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.89 0.88 0.82 0.79 0.85 1.56%

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