[MBMR] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 140.11%
YoY- 326.68%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,439,684 2,174,644 1,639,252 1,455,340 984,220 1,071,004 1,013,660 15.74%
PBT 187,052 224,768 185,516 180,804 46,808 205,984 91,916 12.55%
Tax -20,340 -17,712 -13,748 584 -3,752 -15,800 -8,088 16.59%
NP 166,712 207,056 171,768 181,388 43,056 190,184 83,828 12.12%
-
NP to SH 131,004 164,084 152,620 159,748 37,440 171,268 74,944 9.74%
-
Tax Rate 10.87% 7.88% 7.41% -0.32% 8.02% 7.67% 8.80% -
Total Cost 2,272,972 1,967,588 1,467,484 1,273,952 941,164 880,820 929,832 16.04%
-
Net Worth 1,371,790 1,147,032 1,029,847 928,322 844,093 798,734 670,854 12.64%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,371,790 1,147,032 1,029,847 928,322 844,093 798,734 670,854 12.64%
NOSH 390,823 243,015 241,182 242,381 241,860 242,040 239,590 8.48%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.83% 9.52% 10.48% 12.46% 4.37% 17.76% 8.27% -
ROE 9.55% 14.31% 14.82% 17.21% 4.44% 21.44% 11.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 624.24 894.86 679.67 600.43 406.94 442.49 423.08 6.69%
EPS 33.52 67.52 63.28 66.00 15.48 70.76 31.28 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 4.72 4.27 3.83 3.49 3.30 2.80 3.83%
Adjusted Per Share Value based on latest NOSH - 242,381
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 624.14 556.33 419.37 372.32 251.79 273.99 259.32 15.74%
EPS 33.51 41.98 39.04 40.87 9.58 43.82 19.17 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5094 2.9344 2.6346 2.3749 2.1594 2.0434 1.7162 12.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.47 3.54 2.32 2.09 1.73 2.18 2.31 -
P/RPS 0.56 0.40 0.34 0.35 0.43 0.49 0.55 0.30%
P/EPS 10.35 5.24 3.67 3.17 11.18 3.08 7.38 5.79%
EY 9.66 19.07 27.28 31.53 8.95 32.46 13.54 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.75 0.54 0.55 0.50 0.66 0.83 2.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 -
Price 4.06 2.83 2.28 2.08 1.74 2.08 2.49 -
P/RPS 0.65 0.32 0.34 0.35 0.43 0.47 0.59 1.62%
P/EPS 12.11 4.19 3.60 3.16 11.24 2.94 7.96 7.23%
EY 8.26 23.86 27.75 31.69 8.90 34.02 12.56 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.60 0.53 0.54 0.50 0.63 0.89 4.51%

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