[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.0%
YoY- -20.16%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,959,689 1,732,864 1,183,525 609,921 2,267,658 1,742,899 1,157,948 41.87%
PBT 155,323 149,200 99,279 46,763 197,318 150,412 100,005 34.00%
Tax -954 -14,370 -10,174 -5,085 -21,898 -13,165 -8,241 -76.15%
NP 154,369 134,830 89,105 41,678 175,420 137,247 91,764 41.31%
-
NP to SH 138,480 105,031 69,907 32,751 136,442 105,940 70,472 56.69%
-
Tax Rate 0.61% 9.63% 10.25% 10.87% 11.10% 8.75% 8.24% -
Total Cost 1,805,320 1,598,034 1,094,420 568,243 2,092,238 1,605,652 1,066,184 41.92%
-
Net Worth 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 40.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,441 11,717 11,722 - 29,469 9,185 7,897 106.13%
Div Payout % 16.93% 11.16% 16.77% - 21.60% 8.67% 11.21% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,437,721 1,410,047 1,387,198 1,371,790 1,123,115 1,025,719 866,092 40.06%
NOSH 390,685 390,595 390,760 390,823 327,438 306,184 263,249 30.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.88% 7.78% 7.53% 6.83% 7.74% 7.87% 7.92% -
ROE 9.63% 7.45% 5.04% 2.39% 12.15% 10.33% 8.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 501.60 443.65 302.88 156.06 692.54 569.23 439.87 9.12%
EPS 35.45 26.88 17.89 8.38 38.34 34.60 26.77 20.52%
DPS 6.00 3.00 3.00 0.00 9.00 3.00 3.00 58.53%
NAPS 3.68 3.61 3.55 3.51 3.43 3.35 3.29 7.73%
Adjusted Per Share Value based on latest NOSH - 390,823
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 501.24 443.22 302.71 156.00 580.01 445.79 296.17 41.87%
EPS 35.42 26.86 17.88 8.38 34.90 27.10 18.02 56.72%
DPS 6.00 3.00 3.00 0.00 7.54 2.35 2.02 106.22%
NAPS 3.6773 3.6065 3.5481 3.5087 2.8726 2.6235 2.2152 40.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.21 3.60 3.83 3.47 3.21 3.36 2.99 -
P/RPS 0.64 0.81 1.26 2.22 0.46 0.59 0.68 -3.95%
P/EPS 9.06 13.39 21.41 41.41 7.70 9.71 11.17 -12.99%
EY 11.04 7.47 4.67 2.41 12.98 10.30 8.95 14.97%
DY 1.87 0.83 0.78 0.00 2.80 0.89 1.00 51.61%
P/NAPS 0.87 1.00 1.08 0.99 0.94 1.00 0.91 -2.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 22/08/13 29/05/13 25/02/13 08/11/12 09/08/12 -
Price 3.45 3.58 3.67 4.06 3.31 3.38 3.92 -
P/RPS 0.69 0.81 1.21 2.60 0.48 0.59 0.89 -15.56%
P/EPS 9.73 13.31 20.51 48.45 7.94 9.77 14.64 -23.78%
EY 10.27 7.51 4.87 2.06 12.59 10.24 6.83 31.15%
DY 1.74 0.84 0.82 0.00 2.72 0.89 0.77 71.94%
P/NAPS 0.94 0.99 1.03 1.16 0.97 1.01 1.19 -14.51%

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