[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.16%
YoY- -4.46%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,705,573 1,213,311 791,830 409,813 1,528,494 1,157,355 768,651 69.87%
PBT 150,591 119,038 75,416 46,379 172,402 139,371 97,047 33.92%
Tax -12,520 -11,204 -6,951 -3,437 -9,907 -11,702 -8,299 31.43%
NP 138,071 107,834 68,465 42,942 162,495 127,669 88,748 34.15%
-
NP to SH 121,237 94,831 59,511 38,155 142,136 113,016 78,716 33.26%
-
Tax Rate 8.31% 9.41% 9.22% 7.41% 5.75% 8.40% 8.55% -
Total Cost 1,567,502 1,105,477 723,365 366,871 1,365,999 1,029,686 679,903 74.25%
-
Net Worth 944,769 1,077,956 1,058,620 1,029,847 1,018,004 986,221 964,620 -1.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,572 14,566 - - 24,238 12,086 - -
Div Payout % 12.02% 15.36% - - 17.05% 10.69% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 944,769 1,077,956 1,058,620 1,029,847 1,018,004 986,221 964,620 -1.37%
NOSH 242,871 242,782 242,802 241,182 242,382 241,720 241,759 0.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.10% 8.89% 8.65% 10.48% 10.63% 11.03% 11.55% -
ROE 12.83% 8.80% 5.62% 3.70% 13.96% 11.46% 8.16% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 702.25 499.75 326.12 169.92 630.61 478.80 317.94 69.35%
EPS 42.60 39.06 24.51 15.82 58.64 46.66 32.52 19.66%
DPS 6.00 6.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.89 4.44 4.36 4.27 4.20 4.08 3.99 -1.67%
Adjusted Per Share Value based on latest NOSH - 241,182
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 436.33 310.40 202.57 104.84 391.03 296.08 196.64 69.87%
EPS 31.02 24.26 15.22 9.76 36.36 28.91 20.14 33.26%
DPS 3.73 3.73 0.00 0.00 6.20 3.09 0.00 -
NAPS 2.417 2.7577 2.7082 2.6346 2.6043 2.523 2.4678 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.45 2.29 2.48 2.32 2.57 2.44 2.23 -
P/RPS 0.35 0.46 0.76 1.37 0.41 0.51 0.70 -36.92%
P/EPS 4.91 5.86 10.12 14.66 4.38 5.22 6.85 -19.85%
EY 20.37 17.06 9.88 6.82 22.82 19.16 14.60 24.78%
DY 2.45 2.62 0.00 0.00 3.89 2.05 0.00 -
P/NAPS 0.63 0.52 0.57 0.54 0.61 0.60 0.56 8.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 10/11/11 11/08/11 24/05/11 17/02/11 11/11/10 17/08/10 -
Price 3.55 2.40 2.28 2.28 2.48 2.32 2.43 -
P/RPS 0.51 0.48 0.70 1.34 0.39 0.48 0.76 -23.29%
P/EPS 7.11 6.14 9.30 14.41 4.23 4.96 7.46 -3.14%
EY 14.06 16.28 10.75 6.94 23.65 20.15 13.40 3.24%
DY 1.69 2.50 0.00 0.00 4.03 2.16 0.00 -
P/NAPS 0.91 0.54 0.52 0.53 0.59 0.57 0.61 30.46%

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