[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.01%
YoY- -78.14%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,101,638 809,182 510,982 246,055 1,203,044 889,687 574,820 54.10%
PBT 85,254 59,512 30,612 11,702 149,894 130,860 88,214 -2.24%
Tax -8,543 -5,964 -3,204 -938 -11,951 -14,158 -9,075 -3.93%
NP 76,711 53,548 27,408 10,764 137,943 116,702 79,139 -2.05%
-
NP to SH 66,532 45,799 23,307 9,360 117,144 100,656 68,504 -1.92%
-
Tax Rate 10.02% 10.02% 10.47% 8.02% 7.97% 10.82% 10.29% -
Total Cost 1,024,927 755,634 483,574 235,291 1,065,101 772,985 495,681 62.08%
-
Net Worth 893,393 873,860 856,768 844,093 849,647 834,968 827,857 5.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,526 - - - - - - -
Div Payout % 21.83% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 893,393 873,860 856,768 844,093 849,647 834,968 827,857 5.19%
NOSH 242,111 242,066 242,024 241,860 242,064 242,019 242,063 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.96% 6.62% 5.36% 4.37% 11.47% 13.12% 13.77% -
ROE 7.45% 5.24% 2.72% 1.11% 13.79% 12.06% 8.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 455.01 334.28 211.13 101.73 496.99 367.61 237.47 54.08%
EPS 27.49 18.92 9.63 3.87 48.39 41.59 28.30 -1.91%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.61 3.54 3.49 3.51 3.45 3.42 5.18%
Adjusted Per Share Value based on latest NOSH - 241,860
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 281.83 207.01 130.72 62.95 307.77 227.61 147.06 54.10%
EPS 17.02 11.72 5.96 2.39 29.97 25.75 17.53 -1.94%
DPS 3.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2855 2.2356 2.1919 2.1594 2.1736 2.1361 2.1179 5.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.99 1.78 1.77 1.73 1.75 1.66 1.91 -
P/RPS 0.44 0.53 0.84 1.70 0.35 0.45 0.80 -32.79%
P/EPS 7.24 9.41 18.38 44.70 3.62 3.99 6.75 4.76%
EY 13.81 10.63 5.44 2.24 27.65 25.05 14.82 -4.58%
DY 3.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.50 0.50 0.50 0.48 0.56 -2.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 06/08/09 14/05/09 24/02/09 06/11/08 07/08/08 -
Price 2.04 1.85 1.82 1.74 1.85 1.79 1.85 -
P/RPS 0.45 0.55 0.86 1.71 0.37 0.49 0.78 -30.62%
P/EPS 7.42 9.78 18.90 44.96 3.82 4.30 6.54 8.75%
EY 13.47 10.23 5.29 2.22 26.16 23.23 15.30 -8.12%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.51 0.50 0.53 0.52 0.54 1.22%

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