[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -70.1%
YoY- 84.34%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,132,012 921,362 588,797 271,432 944,824 714,816 442,277 86.79%
PBT 121,899 102,963 65,052 28,051 96,725 62,222 34,115 133.18%
Tax -10,678 -11,553 -6,799 -2,797 -13,065 -6,976 -4,752 71.30%
NP 111,221 91,410 58,253 25,254 83,660 55,246 29,363 142.40%
-
NP to SH 92,092 78,755 49,962 21,972 73,493 47,874 24,931 138.38%
-
Tax Rate 8.76% 11.22% 10.45% 9.97% 13.51% 11.21% 13.93% -
Total Cost 1,020,791 829,952 530,544 246,178 861,164 659,570 412,914 82.53%
-
Net Worth 655,389 649,404 633,640 608,237 586,834 556,455 549,327 12.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 89,459 21,253 - - 42,252 21,131 - -
Div Payout % 97.14% 26.99% - - 57.49% 44.14% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 655,389 649,404 633,640 608,237 586,834 556,455 549,327 12.45%
NOSH 236,602 236,146 235,553 235,751 234,733 234,791 234,755 0.52%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.83% 9.92% 9.89% 9.30% 8.85% 7.73% 6.64% -
ROE 14.05% 12.13% 7.88% 3.61% 12.52% 8.60% 4.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 478.44 390.16 249.96 115.13 402.51 304.45 188.40 85.82%
EPS 38.92 33.35 21.21 9.32 31.30 20.39 10.62 137.13%
DPS 37.81 9.00 0.00 0.00 18.00 9.00 0.00 -
NAPS 2.77 2.75 2.69 2.58 2.50 2.37 2.34 11.86%
Adjusted Per Share Value based on latest NOSH - 235,751
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 289.60 235.71 150.63 69.44 241.71 182.87 113.15 86.78%
EPS 23.56 20.15 12.78 5.62 18.80 12.25 6.38 138.34%
DPS 22.89 5.44 0.00 0.00 10.81 5.41 0.00 -
NAPS 1.6767 1.6614 1.621 1.556 1.5013 1.4236 1.4053 12.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.25 2.18 2.29 2.23 2.09 2.05 1.90 -
P/RPS 0.47 0.56 0.92 1.94 0.52 0.67 1.01 -39.86%
P/EPS 5.78 6.54 10.80 23.93 6.68 10.05 17.89 -52.81%
EY 17.30 15.30 9.26 4.18 14.98 9.95 5.59 111.93%
DY 16.80 4.13 0.00 0.00 8.61 4.39 0.00 -
P/NAPS 0.81 0.79 0.85 0.86 0.84 0.86 0.81 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 -
Price 2.43 2.25 2.12 2.20 2.16 2.02 2.00 -
P/RPS 0.51 0.58 0.85 1.91 0.54 0.66 1.06 -38.51%
P/EPS 6.24 6.75 10.00 23.61 6.90 9.91 18.83 -52.01%
EY 16.02 14.82 10.00 4.24 14.49 10.09 5.31 108.37%
DY 15.56 4.00 0.00 0.00 8.33 4.46 0.00 -
P/NAPS 0.88 0.82 0.79 0.85 0.86 0.85 0.85 2.33%

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