[MBMR] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.0%
YoY- -54.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,323,865 1,617,748 1,543,140 1,078,909 1,186,249 1,129,737 1,228,482 11.19%
PBT 200,549 158,717 185,828 79,349 174,480 147,205 137,284 6.51%
Tax -17,553 -14,938 -15,602 -7,952 -18,877 -13,853 -15,404 2.19%
NP 182,996 143,778 170,225 71,397 155,602 133,352 121,880 7.00%
-
NP to SH 141,253 126,441 150,688 61,065 134,208 117,165 105,006 5.06%
-
Tax Rate 8.75% 9.41% 8.40% 10.02% 10.82% 9.41% 11.22% -
Total Cost 2,140,869 1,473,969 1,372,914 1,007,512 1,030,646 996,385 1,106,602 11.61%
-
Net Worth 1,025,719 1,077,956 986,221 873,860 834,968 731,281 649,404 7.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,247 19,422 16,114 - - 19,244 28,337 -13.03%
Div Payout % 8.67% 15.36% 10.69% - - 16.42% 26.99% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,025,719 1,077,956 986,221 873,860 834,968 731,281 649,404 7.90%
NOSH 306,184 242,782 241,720 242,066 242,019 240,552 236,146 4.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.87% 8.89% 11.03% 6.62% 13.12% 11.80% 9.92% -
ROE 13.77% 11.73% 15.28% 6.99% 16.07% 16.02% 16.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 758.97 666.34 638.40 445.71 490.15 469.64 520.22 6.49%
EPS 46.13 52.08 62.21 25.23 55.45 48.71 44.47 0.61%
DPS 4.00 8.00 6.67 0.00 0.00 8.00 12.00 -16.71%
NAPS 3.35 4.44 4.08 3.61 3.45 3.04 2.75 3.34%
Adjusted Per Share Value based on latest NOSH - 242,109
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 594.51 413.87 394.78 276.02 303.48 289.02 314.28 11.19%
EPS 36.14 32.35 38.55 15.62 34.33 29.97 26.86 5.06%
DPS 3.13 4.97 4.12 0.00 0.00 4.92 7.25 -13.05%
NAPS 2.6241 2.7577 2.523 2.2356 2.1361 1.8708 1.6614 7.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.36 2.29 2.44 1.78 1.66 2.60 2.18 -
P/RPS 0.44 0.34 0.38 0.40 0.34 0.55 0.42 0.77%
P/EPS 7.28 4.40 3.91 7.06 2.99 5.34 4.90 6.81%
EY 13.73 22.74 25.55 14.17 33.41 18.73 20.40 -6.38%
DY 1.19 3.49 2.73 0.00 0.00 3.08 5.50 -22.50%
P/NAPS 1.00 0.52 0.60 0.49 0.48 0.86 0.79 4.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 -
Price 3.38 2.40 2.32 1.85 1.79 2.63 2.25 -
P/RPS 0.45 0.36 0.36 0.42 0.37 0.56 0.43 0.75%
P/EPS 7.33 4.61 3.72 7.33 3.23 5.40 5.06 6.36%
EY 13.65 21.70 26.87 13.64 30.98 18.52 19.76 -5.97%
DY 1.18 3.33 2.87 0.00 0.00 3.04 5.33 -22.20%
P/NAPS 1.01 0.54 0.57 0.51 0.52 0.87 0.82 3.53%

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