[MBMR] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -41.12%
YoY- 69.82%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 314,867 307,069 267,751 271,851 320,097 273,791 253,415 15.52%
PBT 42,646 36,718 51,496 30,071 49,262 38,163 22,979 50.84%
Tax -5,083 -5,125 -3,950 -3,258 -5,226 -3,142 -2,022 84.57%
NP 37,563 31,593 47,546 26,813 44,036 35,021 20,957 47.39%
-
NP to SH 32,152 25,687 42,817 22,649 38,464 30,674 18,736 43.19%
-
Tax Rate 11.92% 13.96% 7.67% 10.83% 10.61% 8.23% 8.80% -
Total Cost 277,304 275,476 220,205 245,038 276,061 238,770 232,458 12.44%
-
Net Worth 835,274 827,988 798,734 722,638 731,273 703,245 670,854 15.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 14,452 - - - -
Div Payout % - - - 63.81% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 835,274 827,988 798,734 722,638 731,273 703,245 670,854 15.68%
NOSH 242,108 242,101 242,040 240,879 240,550 240,015 239,590 0.69%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.93% 10.29% 17.76% 9.86% 13.76% 12.79% 8.27% -
ROE 3.85% 3.10% 5.36% 3.13% 5.26% 4.36% 2.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 130.05 126.83 110.62 112.86 133.07 114.07 105.77 14.72%
EPS 13.28 10.61 17.69 9.40 15.99 12.78 7.82 42.20%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.45 3.42 3.30 3.00 3.04 2.93 2.80 14.88%
Adjusted Per Share Value based on latest NOSH - 240,879
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 80.55 78.56 68.50 69.55 81.89 70.04 64.83 15.52%
EPS 8.23 6.57 10.95 5.79 9.84 7.85 4.79 43.31%
DPS 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
NAPS 2.1369 2.1182 2.0434 1.8487 1.8708 1.7991 1.7162 15.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.66 1.91 2.18 2.46 2.60 2.51 2.31 -
P/RPS 1.28 1.51 1.97 2.18 1.95 2.20 2.18 -29.81%
P/EPS 12.50 18.00 12.32 26.16 16.26 19.64 29.54 -43.54%
EY 8.00 5.55 8.11 3.82 6.15 5.09 3.39 76.97%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.66 0.82 0.86 0.86 0.83 -30.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 08/05/08 26/02/08 14/11/07 09/08/07 24/05/07 -
Price 1.79 1.85 2.08 2.32 2.63 2.54 2.49 -
P/RPS 1.38 1.46 1.88 2.06 1.98 2.23 2.35 -29.80%
P/EPS 13.48 17.44 11.76 24.67 16.45 19.87 31.84 -43.52%
EY 7.42 5.74 8.50 4.05 6.08 5.03 3.14 77.13%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.63 0.77 0.87 0.87 0.89 -30.04%

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