[MBMR] QoQ TTM 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- 13.68%
YoY- 66.14%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,132,012 1,151,370 1,091,344 1,012,363 944,824 915,520 851,702 20.82%
PBT 121,899 137,466 127,662 109,502 96,724 92,277 81,519 30.67%
Tax -10,678 -17,642 -15,112 -13,983 -13,065 -17,250 -20,927 -36.06%
NP 111,221 119,824 112,550 95,519 83,659 75,027 60,592 49.75%
-
NP to SH 92,092 104,374 98,524 83,545 73,492 67,655 56,160 38.93%
-
Tax Rate 8.76% 12.83% 11.84% 12.77% 13.51% 18.69% 25.67% -
Total Cost 1,020,791 1,031,546 978,794 916,844 861,165 840,493 791,110 18.46%
-
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 21,136 21,136 21,136 21,133 21,133 -27.69%
Div Payout % 14.09% 20.25% 21.45% 25.30% 28.76% 31.24% 37.63% -
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 9.83% 10.41% 10.31% 9.44% 8.85% 8.20% 7.11% -
ROE 19.45% 16.07% 15.55% 13.74% 15.65% 12.16% 10.22% -
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 478.06 487.43 463.22 429.42 402.30 389.85 362.59 20.17%
EPS 38.89 44.19 41.82 35.44 31.29 28.81 23.91 38.18%
DPS 5.48 9.00 9.00 9.00 9.00 9.00 9.00 -28.09%
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 289.60 294.55 279.20 258.99 241.71 234.22 217.89 20.82%
EPS 23.56 26.70 25.21 21.37 18.80 17.31 14.37 38.91%
DPS 3.32 5.41 5.41 5.41 5.41 5.41 5.41 -27.72%
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 0.47 0.45 0.49 0.52 0.52 0.53 0.52 -6.50%
P/EPS 5.79 4.93 5.48 6.29 6.68 7.12 7.95 -19.00%
EY 17.29 20.27 18.26 15.89 14.97 14.05 12.58 23.54%
DY 2.44 4.13 3.93 4.04 4.31 4.39 4.74 -35.69%
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 0.51 0.46 0.46 0.51 0.54 0.52 0.55 -4.89%
P/EPS 6.25 5.09 5.07 6.21 6.90 7.01 8.37 -17.64%
EY 16.00 19.64 19.73 16.11 14.49 14.26 11.95 21.41%
DY 2.26 4.00 4.25 4.09 4.17 4.46 4.50 -36.73%
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