[MBMR] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.93%
YoY- 75.43%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,113,995 1,132,012 1,151,370 1,091,344 1,012,363 944,824 915,520 13.98%
PBT 116,827 121,899 137,466 127,662 109,502 96,724 92,277 17.04%
Tax -9,903 -10,678 -17,642 -15,112 -13,983 -13,065 -17,250 -30.94%
NP 106,924 111,221 119,824 112,550 95,519 83,659 75,027 26.66%
-
NP to SH 88,856 92,092 104,374 98,524 83,545 73,492 67,655 19.94%
-
Tax Rate 8.48% 8.76% 12.83% 11.84% 12.77% 13.51% 18.69% -
Total Cost 1,007,071 1,020,791 1,031,546 978,794 916,844 861,165 840,493 12.82%
-
Net Worth 670,854 473,586 649,577 633,757 608,237 469,707 556,573 13.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 12,976 12,976 21,136 21,136 21,136 21,136 21,133 -27.78%
Div Payout % 14.60% 14.09% 20.25% 21.45% 25.30% 28.76% 31.24% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 670,854 473,586 649,577 633,757 608,237 469,707 556,573 13.27%
NOSH 239,590 236,793 236,210 235,597 235,751 234,853 234,841 1.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.60% 9.83% 10.41% 10.31% 9.44% 8.85% 8.20% -
ROE 13.25% 19.45% 16.07% 15.55% 13.74% 15.65% 12.16% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 464.96 478.06 487.43 463.22 429.42 402.30 389.85 12.47%
EPS 37.09 38.89 44.19 41.82 35.44 31.29 28.81 18.36%
DPS 5.48 5.48 9.00 9.00 9.00 9.00 9.00 -28.18%
NAPS 2.80 2.00 2.75 2.69 2.58 2.00 2.37 11.76%
Adjusted Per Share Value based on latest NOSH - 235,597
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 284.99 289.60 294.55 279.20 258.99 241.71 234.22 13.98%
EPS 22.73 23.56 26.70 25.21 21.37 18.80 17.31 19.93%
DPS 3.32 3.32 5.41 5.41 5.41 5.41 5.41 -27.80%
NAPS 1.7162 1.2116 1.6618 1.6213 1.556 1.2016 1.4239 13.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.31 2.25 2.18 2.29 2.23 2.09 2.05 -
P/RPS 0.50 0.47 0.45 0.49 0.52 0.52 0.53 -3.81%
P/EPS 6.23 5.79 4.93 5.48 6.29 6.68 7.12 -8.52%
EY 16.05 17.29 20.27 18.26 15.89 14.97 14.05 9.28%
DY 2.37 2.44 4.13 3.93 4.04 4.31 4.39 -33.72%
P/NAPS 0.83 1.13 0.79 0.85 0.86 1.05 0.86 -2.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 26/02/07 24/11/06 25/08/06 02/06/06 03/03/06 25/11/05 -
Price 2.49 2.43 2.25 2.12 2.20 2.16 2.02 -
P/RPS 0.54 0.51 0.46 0.46 0.51 0.54 0.52 2.55%
P/EPS 6.71 6.25 5.09 5.07 6.21 6.90 7.01 -2.87%
EY 14.89 16.00 19.64 19.73 16.11 14.49 14.26 2.92%
DY 2.20 2.26 4.00 4.25 4.09 4.17 4.46 -37.59%
P/NAPS 0.89 1.22 0.82 0.79 0.85 1.08 0.85 3.11%

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