[MBMR] QoQ TTM 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- 9.2%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,161,538 1,166,768 1,133,490 1,119,154 1,057,953 1,070,421 1,113,995 2.81%
PBT 160,931 167,547 168,992 140,475 129,340 117,989 116,827 23.73%
Tax -17,416 -17,559 -15,576 -13,648 -9,515 -9,043 -9,903 45.54%
NP 143,515 149,988 153,416 126,827 119,825 108,946 106,924 21.61%
-
NP to SH 123,305 129,617 134,604 110,523 101,211 91,540 88,856 24.33%
-
Tax Rate 10.82% 10.48% 9.22% 9.72% 7.36% 7.66% 8.48% -
Total Cost 1,018,023 1,016,780 980,074 992,327 938,128 961,475 1,007,071 0.72%
-
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 14,452 14,452 14,452 12,976 12,976 12,976 7.42%
Div Payout % 11.72% 11.15% 10.74% 13.08% 12.82% 14.18% 14.60% -
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 12.36% 12.85% 13.53% 11.33% 11.33% 10.18% 9.60% -
ROE 14.76% 15.65% 16.85% 15.29% 13.84% 13.02% 13.25% -
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 479.76 481.93 468.31 464.61 439.81 445.98 464.96 2.10%
EPS 50.93 53.54 55.61 45.88 42.07 38.14 37.09 23.46%
DPS 6.00 6.00 6.00 6.00 5.48 5.48 5.48 6.21%
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 297.15 298.49 289.98 286.31 270.65 273.84 284.99 2.81%
EPS 31.54 33.16 34.44 28.27 25.89 23.42 22.73 24.33%
DPS 3.70 3.70 3.70 3.70 3.32 3.32 3.32 7.47%
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 0.35 0.40 0.47 0.53 0.59 0.56 0.50 -21.11%
P/EPS 3.26 3.57 3.92 5.36 6.18 6.58 6.23 -34.98%
EY 30.68 28.03 25.51 18.65 16.18 15.19 16.05 53.84%
DY 3.61 3.14 2.75 2.44 2.11 2.18 2.37 32.28%
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 0.37 0.38 0.44 0.50 0.60 0.57 0.54 -22.22%
P/EPS 3.51 3.46 3.74 5.06 6.25 6.66 6.71 -35.00%
EY 28.45 28.94 26.74 19.78 16.00 15.02 14.89 53.79%
DY 3.35 3.24 2.88 2.59 2.08 2.16 2.20 32.25%
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