[MBMR] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -14.1%
YoY- 18.42%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,932,308 1,879,066 2,367,050 2,315,896 1,583,660 1,537,302 1,021,964 11.19%
PBT 198,222 128,996 198,558 200,010 150,832 194,094 61,224 21.61%
Tax -33,162 -6,466 -20,348 -16,482 -13,902 -16,598 -6,408 31.50%
NP 165,060 122,530 178,210 183,528 136,930 177,496 54,816 20.15%
-
NP to SH 128,732 109,330 139,814 140,944 119,022 157,432 46,614 18.43%
-
Tax Rate 16.73% 5.01% 10.25% 8.24% 9.22% 8.55% 10.47% -
Total Cost 1,767,248 1,756,536 2,188,840 2,132,368 1,446,730 1,359,806 967,148 10.56%
-
Net Worth 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 856,768 11.08%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 54,713 31,255 23,445 15,794 - - - -
Div Payout % 42.50% 28.59% 16.77% 11.21% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 856,768 11.08%
NOSH 390,807 390,693 390,760 263,249 242,802 241,759 242,024 8.30%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.54% 6.52% 7.53% 7.92% 8.65% 11.55% 5.36% -
ROE 8.00% 7.36% 10.08% 16.27% 11.24% 16.32% 5.44% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 494.44 480.96 605.76 879.73 652.24 635.88 422.26 2.66%
EPS 32.94 27.98 35.78 53.54 49.02 65.04 19.26 9.35%
DPS 14.00 8.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 4.12 3.80 3.55 3.29 4.36 3.99 3.54 2.55%
Adjusted Per Share Value based on latest NOSH - 263,190
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 494.34 480.72 605.56 592.47 405.14 393.28 261.45 11.19%
EPS 32.93 27.97 35.77 36.06 30.45 40.28 11.93 18.42%
DPS 14.00 8.00 6.00 4.04 0.00 0.00 0.00 -
NAPS 4.1192 3.7981 3.5488 2.2157 2.7082 2.4678 2.1919 11.08%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.48 3.10 3.83 2.99 2.48 2.23 1.77 -
P/RPS 0.70 0.64 0.63 0.34 0.38 0.35 0.42 8.88%
P/EPS 10.56 11.08 10.70 5.58 5.06 3.42 9.19 2.34%
EY 9.47 9.03 9.34 17.91 19.77 29.20 10.88 -2.28%
DY 4.02 2.58 1.57 2.01 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 1.08 0.91 0.57 0.56 0.50 9.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 -
Price 3.09 2.88 3.67 3.92 2.28 2.43 1.82 -
P/RPS 0.62 0.60 0.61 0.45 0.35 0.38 0.43 6.28%
P/EPS 9.38 10.29 10.26 7.32 4.65 3.73 9.45 -0.12%
EY 10.66 9.72 9.75 13.66 21.50 26.80 10.58 0.12%
DY 4.53 2.78 1.63 1.53 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 1.03 1.19 0.52 0.61 0.51 6.63%

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