[MBMR] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.04%
YoY- -78.14%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,174,644 1,639,252 1,455,340 984,220 1,071,004 1,013,660 1,085,728 12.26%
PBT 224,768 185,516 180,804 46,808 205,984 91,916 112,204 12.26%
Tax -17,712 -13,748 584 -3,752 -15,800 -8,088 -11,188 7.94%
NP 207,056 171,768 181,388 43,056 190,184 83,828 101,016 12.69%
-
NP to SH 164,084 152,620 159,748 37,440 171,268 74,944 87,888 10.95%
-
Tax Rate 7.88% 7.41% -0.32% 8.02% 7.67% 8.80% 9.97% -
Total Cost 1,967,588 1,467,484 1,273,952 941,164 880,820 929,832 984,712 12.21%
-
Net Worth 1,147,032 1,029,847 928,322 844,093 798,734 670,854 608,237 11.14%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,147,032 1,029,847 928,322 844,093 798,734 670,854 608,237 11.14%
NOSH 243,015 241,182 242,381 241,860 242,040 239,590 235,751 0.50%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.52% 10.48% 12.46% 4.37% 17.76% 8.27% 9.30% -
ROE 14.31% 14.82% 17.21% 4.44% 21.44% 11.17% 14.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 894.86 679.67 600.43 406.94 442.49 423.08 460.54 11.69%
EPS 67.52 63.28 66.00 15.48 70.76 31.28 37.28 10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.72 4.27 3.83 3.49 3.30 2.80 2.58 10.58%
Adjusted Per Share Value based on latest NOSH - 241,860
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 556.33 419.37 372.32 251.79 273.99 259.32 277.76 12.26%
EPS 41.98 39.04 40.87 9.58 43.82 19.17 22.48 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9344 2.6346 2.3749 2.1594 2.0434 1.7162 1.556 11.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.54 2.32 2.09 1.73 2.18 2.31 2.23 -
P/RPS 0.40 0.34 0.35 0.43 0.49 0.55 0.48 -2.99%
P/EPS 5.24 3.67 3.17 11.18 3.08 7.38 5.98 -2.17%
EY 19.07 27.28 31.53 8.95 32.46 13.54 16.72 2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.54 0.55 0.50 0.66 0.83 0.86 -2.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 02/06/06 -
Price 2.83 2.28 2.08 1.74 2.08 2.49 2.20 -
P/RPS 0.32 0.34 0.35 0.43 0.47 0.59 0.48 -6.52%
P/EPS 4.19 3.60 3.16 11.24 2.94 7.96 5.90 -5.53%
EY 23.86 27.75 31.69 8.90 34.02 12.56 16.95 5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.54 0.50 0.63 0.89 0.85 -5.63%

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