[MBMR] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.45%
YoY- 237.74%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,367,050 2,315,896 1,583,660 1,537,302 1,021,964 1,149,640 1,054,412 14.41%
PBT 198,558 200,010 150,832 194,094 61,224 176,428 122,284 8.40%
Tax -20,348 -16,482 -13,902 -16,598 -6,408 -18,150 -10,328 11.95%
NP 178,210 183,528 136,930 177,496 54,816 158,278 111,956 8.04%
-
NP to SH 139,814 140,944 119,022 157,432 46,614 137,008 98,820 5.94%
-
Tax Rate 10.25% 8.24% 9.22% 8.55% 10.47% 10.29% 8.45% -
Total Cost 2,188,840 2,132,368 1,446,730 1,359,806 967,148 991,362 942,456 15.06%
-
Net Worth 1,387,198 866,092 1,058,620 964,620 856,768 827,857 703,456 11.97%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 23,445 15,794 - - - - - -
Div Payout % 16.77% 11.21% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,387,198 866,092 1,058,620 964,620 856,768 827,857 703,456 11.97%
NOSH 390,760 263,249 242,802 241,759 242,024 242,063 240,087 8.44%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.53% 7.92% 8.65% 11.55% 5.36% 13.77% 10.62% -
ROE 10.08% 16.27% 11.24% 16.32% 5.44% 16.55% 14.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 605.76 879.73 652.24 635.88 422.26 474.93 439.18 5.50%
EPS 35.78 53.54 49.02 65.04 19.26 56.60 41.16 -2.30%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.29 4.36 3.99 3.54 3.42 2.93 3.24%
Adjusted Per Share Value based on latest NOSH - 240,967
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 605.43 592.34 405.06 393.20 261.39 294.05 269.69 14.41%
EPS 35.76 36.05 30.44 40.27 11.92 35.04 25.28 5.94%
DPS 6.00 4.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5481 2.2152 2.7077 2.4672 2.1914 2.1174 1.7993 11.97%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.83 2.99 2.48 2.23 1.77 1.91 2.51 -
P/RPS 0.63 0.34 0.38 0.35 0.42 0.40 0.57 1.68%
P/EPS 10.70 5.58 5.06 3.42 9.19 3.37 6.10 9.80%
EY 9.34 17.91 19.77 29.20 10.88 29.63 16.40 -8.94%
DY 1.57 2.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.91 0.57 0.56 0.50 0.56 0.86 3.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 07/08/08 09/08/07 -
Price 3.67 3.92 2.28 2.43 1.82 1.85 2.54 -
P/RPS 0.61 0.45 0.35 0.38 0.43 0.39 0.58 0.84%
P/EPS 10.26 7.32 4.65 3.73 9.45 3.27 6.17 8.83%
EY 9.75 13.66 21.50 26.80 10.58 30.59 16.20 -8.10%
DY 1.63 1.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.19 0.52 0.61 0.51 0.54 0.87 2.85%

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