[MBMR] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -14.24%
YoY- 84.34%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 210,650 332,565 317,365 271,432 230,008 272,539 238,384 -7.89%
PBT 18,936 37,911 37,001 28,051 34,503 28,107 18,841 0.33%
Tax 875 -4,754 -4,002 -2,797 -6,089 -2,224 -2,873 -
NP 19,811 33,157 32,999 25,254 28,414 25,883 15,968 15.41%
-
NP to SH 13,337 28,793 27,990 21,972 25,619 22,943 13,011 1.65%
-
Tax Rate -4.62% 12.54% 10.82% 9.97% 17.65% 7.91% 15.25% -
Total Cost 190,839 299,408 284,366 246,178 201,594 246,656 222,416 -9.67%
-
Net Worth 473,586 649,577 633,757 608,237 469,707 556,573 549,646 -9.42%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 12,976 - - - 21,136 - - -
Div Payout % 97.30% - - - 82.50% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 473,586 649,577 633,757 608,237 469,707 556,573 549,646 -9.42%
NOSH 236,793 236,210 235,597 235,751 234,853 234,841 234,891 0.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.40% 9.97% 10.40% 9.30% 12.35% 9.50% 6.70% -
ROE 2.82% 4.43% 4.42% 3.61% 5.45% 4.12% 2.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.96 140.79 134.71 115.13 97.94 116.05 101.49 -8.38%
EPS 5.64 12.19 11.88 9.32 10.91 9.77 5.54 1.19%
DPS 5.48 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.00 2.75 2.69 2.58 2.00 2.37 2.34 -9.91%
Adjusted Per Share Value based on latest NOSH - 235,751
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 53.89 85.08 81.19 69.44 58.84 69.72 60.99 -7.89%
EPS 3.41 7.37 7.16 5.62 6.55 5.87 3.33 1.59%
DPS 3.32 0.00 0.00 0.00 5.41 0.00 0.00 -
NAPS 1.2116 1.6618 1.6213 1.556 1.2016 1.4239 1.4061 -9.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.25 2.18 2.29 2.23 2.09 2.05 1.90 -
P/RPS 2.53 1.55 1.70 1.94 2.13 1.77 1.87 22.25%
P/EPS 39.95 17.88 19.28 23.93 19.16 20.98 34.30 10.66%
EY 2.50 5.59 5.19 4.18 5.22 4.77 2.92 -9.80%
DY 2.44 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 1.13 0.79 0.85 0.86 1.05 0.86 0.81 24.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 25/08/06 02/06/06 03/03/06 25/11/05 26/08/05 -
Price 2.43 2.25 2.12 2.20 2.16 2.02 2.00 -
P/RPS 2.73 1.60 1.57 1.91 2.21 1.74 1.97 24.22%
P/EPS 43.14 18.46 17.84 23.61 19.80 20.68 36.11 12.55%
EY 2.32 5.42 5.60 4.24 5.05 4.84 2.77 -11.11%
DY 2.26 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.22 0.82 0.79 0.85 1.08 0.85 0.85 27.15%

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