[MBMR] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 40.48%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 271,851 320,097 273,791 253,415 210,650 332,565 317,365 -9.77%
PBT 30,071 49,262 38,163 22,979 18,936 37,911 37,001 -12.87%
Tax -3,258 -5,226 -3,142 -2,022 875 -4,754 -4,002 -12.78%
NP 26,813 44,036 35,021 20,957 19,811 33,157 32,999 -12.89%
-
NP to SH 22,649 38,464 30,674 18,736 13,337 28,793 27,990 -13.13%
-
Tax Rate 10.83% 10.61% 8.23% 8.80% -4.62% 12.54% 10.82% -
Total Cost 245,038 276,061 238,770 232,458 190,839 299,408 284,366 -9.42%
-
Net Worth 722,638 731,273 703,245 670,854 473,586 649,577 633,757 9.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 14,452 - - - 12,976 - - -
Div Payout % 63.81% - - - 97.30% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 722,638 731,273 703,245 670,854 473,586 649,577 633,757 9.11%
NOSH 240,879 240,550 240,015 239,590 236,793 236,210 235,597 1.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.86% 13.76% 12.79% 8.27% 9.40% 9.97% 10.40% -
ROE 3.13% 5.26% 4.36% 2.79% 2.82% 4.43% 4.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 112.86 133.07 114.07 105.77 88.96 140.79 134.71 -11.10%
EPS 9.40 15.99 12.78 7.82 5.64 12.19 11.88 -14.41%
DPS 6.00 0.00 0.00 0.00 5.48 0.00 0.00 -
NAPS 3.00 3.04 2.93 2.80 2.00 2.75 2.69 7.52%
Adjusted Per Share Value based on latest NOSH - 239,590
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 69.55 81.89 70.04 64.83 53.89 85.08 81.19 -9.77%
EPS 5.79 9.84 7.85 4.79 3.41 7.37 7.16 -13.16%
DPS 3.70 0.00 0.00 0.00 3.32 0.00 0.00 -
NAPS 1.8487 1.8708 1.7991 1.7162 1.2116 1.6618 1.6213 9.11%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.46 2.60 2.51 2.31 2.25 2.18 2.29 -
P/RPS 2.18 1.95 2.20 2.18 2.53 1.55 1.70 17.97%
P/EPS 26.16 16.26 19.64 29.54 39.95 17.88 19.28 22.49%
EY 3.82 6.15 5.09 3.39 2.50 5.59 5.19 -18.43%
DY 2.44 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.82 0.86 0.86 0.83 1.13 0.79 0.85 -2.36%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 14/11/07 09/08/07 24/05/07 26/02/07 24/11/06 25/08/06 -
Price 2.32 2.63 2.54 2.49 2.43 2.25 2.12 -
P/RPS 2.06 1.98 2.23 2.35 2.73 1.60 1.57 19.79%
P/EPS 24.67 16.45 19.87 31.84 43.14 18.46 17.84 24.04%
EY 4.05 6.08 5.03 3.14 2.32 5.42 5.60 -19.38%
DY 2.59 0.00 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 0.77 0.87 0.87 0.89 1.22 0.82 0.79 -1.69%

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