[MBMR] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.4%
YoY- 33.59%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 307,069 267,751 271,851 320,097 273,791 253,415 210,650 28.59%
PBT 36,718 51,496 30,071 49,262 38,163 22,979 18,936 55.56%
Tax -5,125 -3,950 -3,258 -5,226 -3,142 -2,022 875 -
NP 31,593 47,546 26,813 44,036 35,021 20,957 19,811 36.53%
-
NP to SH 25,687 42,817 22,649 38,464 30,674 18,736 13,337 54.86%
-
Tax Rate 13.96% 7.67% 10.83% 10.61% 8.23% 8.80% -4.62% -
Total Cost 275,476 220,205 245,038 276,061 238,770 232,458 190,839 27.75%
-
Net Worth 827,988 798,734 722,638 731,273 703,245 670,854 473,586 45.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 14,452 - - - 12,976 -
Div Payout % - - 63.81% - - - 97.30% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 827,988 798,734 722,638 731,273 703,245 670,854 473,586 45.17%
NOSH 242,101 242,040 240,879 240,550 240,015 239,590 236,793 1.49%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.29% 17.76% 9.86% 13.76% 12.79% 8.27% 9.40% -
ROE 3.10% 5.36% 3.13% 5.26% 4.36% 2.79% 2.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 126.83 110.62 112.86 133.07 114.07 105.77 88.96 26.70%
EPS 10.61 17.69 9.40 15.99 12.78 7.82 5.64 52.44%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.48 -
NAPS 3.42 3.30 3.00 3.04 2.93 2.80 2.00 43.04%
Adjusted Per Share Value based on latest NOSH - 240,550
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.56 68.50 69.55 81.89 70.04 64.83 53.89 28.59%
EPS 6.57 10.95 5.79 9.84 7.85 4.79 3.41 54.89%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 3.32 -
NAPS 2.1182 2.0434 1.8487 1.8708 1.7991 1.7162 1.2116 45.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.91 2.18 2.46 2.60 2.51 2.31 2.25 -
P/RPS 1.51 1.97 2.18 1.95 2.20 2.18 2.53 -29.13%
P/EPS 18.00 12.32 26.16 16.26 19.64 29.54 39.95 -41.25%
EY 5.55 8.11 3.82 6.15 5.09 3.39 2.50 70.26%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.44 -
P/NAPS 0.56 0.66 0.82 0.86 0.86 0.83 1.13 -37.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 08/05/08 26/02/08 14/11/07 09/08/07 24/05/07 26/02/07 -
Price 1.85 2.08 2.32 2.63 2.54 2.49 2.43 -
P/RPS 1.46 1.88 2.06 1.98 2.23 2.35 2.73 -34.13%
P/EPS 17.44 11.76 24.67 16.45 19.87 31.84 43.14 -45.35%
EY 5.74 8.50 4.05 6.08 5.03 3.14 2.32 83.03%
DY 0.00 0.00 2.59 0.00 0.00 0.00 2.26 -
P/NAPS 0.54 0.63 0.77 0.87 0.87 0.89 1.22 -41.94%

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