[MBMR] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 28.02%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,186,249 1,129,737 1,228,482 953,088 806,734 816,880 720,516 8.65%
PBT 174,480 147,205 137,284 82,962 56,678 119,246 156,125 1.86%
Tax -18,877 -13,853 -15,404 -9,301 -21,542 -42,605 -57,969 -17.04%
NP 155,602 133,352 121,880 73,661 35,136 76,641 98,156 7.97%
-
NP to SH 134,208 117,165 105,006 63,832 35,136 76,641 98,156 5.34%
-
Tax Rate 10.82% 9.41% 11.22% 11.21% 38.01% 35.73% 37.13% -
Total Cost 1,030,646 996,385 1,106,602 879,426 771,598 740,238 622,360 8.76%
-
Net Worth 834,968 731,281 649,404 556,455 520,012 512,643 483,835 9.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 19,244 28,337 28,174 28,108 27,835 18,520 -
Div Payout % - 16.42% 26.99% 44.14% 80.00% 36.32% 18.87% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 834,968 731,281 649,404 556,455 520,012 512,643 483,835 9.51%
NOSH 242,019 240,552 236,146 234,791 234,240 231,965 231,500 0.74%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.12% 11.80% 9.92% 7.73% 4.36% 9.38% 13.62% -
ROE 16.07% 16.02% 16.17% 11.47% 6.76% 14.95% 20.29% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 490.15 469.64 520.22 405.93 344.41 352.16 311.24 7.85%
EPS 55.45 48.71 44.47 27.19 15.00 33.04 42.37 4.58%
DPS 0.00 8.00 12.00 12.00 12.00 12.00 8.00 -
NAPS 3.45 3.04 2.75 2.37 2.22 2.21 2.09 8.70%
Adjusted Per Share Value based on latest NOSH - 234,841
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 303.48 289.02 314.28 243.83 206.39 208.98 184.33 8.65%
EPS 34.33 29.97 26.86 16.33 8.99 19.61 25.11 5.34%
DPS 0.00 4.92 7.25 7.21 7.19 7.12 4.74 -
NAPS 2.1361 1.8708 1.6614 1.4236 1.3303 1.3115 1.2378 9.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.66 2.60 2.18 2.05 1.75 2.48 1.93 -
P/RPS 0.34 0.55 0.42 0.51 0.51 0.70 0.62 -9.51%
P/EPS 2.99 5.34 4.90 7.54 11.67 7.51 4.55 -6.75%
EY 33.41 18.73 20.40 13.26 8.57 13.32 21.97 7.22%
DY 0.00 3.08 5.50 5.85 6.86 4.84 4.15 -
P/NAPS 0.48 0.86 0.79 0.86 0.79 1.12 0.92 -10.26%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 15/11/02 -
Price 1.79 2.63 2.25 2.02 1.88 2.46 1.98 -
P/RPS 0.37 0.56 0.43 0.50 0.55 0.70 0.64 -8.72%
P/EPS 3.23 5.40 5.06 7.43 12.53 7.45 4.67 -5.95%
EY 30.98 18.52 19.76 13.46 7.98 13.43 21.41 6.34%
DY 0.00 3.04 5.33 5.94 6.38 4.88 4.04 -
P/NAPS 0.52 0.87 0.82 0.85 0.85 1.11 0.95 -9.54%

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