[MBMR] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 109.17%
YoY- 67.68%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 574,820 527,206 588,797 442,277 396,330 392,074 347,403 8.74%
PBT 88,214 61,142 65,052 34,115 25,123 60,863 75,683 2.58%
Tax -9,075 -5,164 -6,799 -4,752 -10,255 -22,847 -30,111 -18.10%
NP 79,139 55,978 58,253 29,363 14,868 38,016 45,572 9.62%
-
NP to SH 68,504 49,410 49,962 24,931 14,868 38,016 45,572 7.02%
-
Tax Rate 10.29% 8.45% 10.45% 13.93% 40.82% 37.54% 39.79% -
Total Cost 495,681 471,228 530,544 412,914 381,462 354,058 301,831 8.61%
-
Net Worth 827,857 703,456 633,640 549,327 535,529 507,343 455,720 10.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 21,139 20,849 8,336 -
Div Payout % - - - - 142.18% 54.84% 18.29% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 827,857 703,456 633,640 549,327 535,529 507,343 455,720 10.45%
NOSH 242,063 240,087 235,553 234,755 234,881 231,663 138,939 9.68%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.77% 10.62% 9.89% 6.64% 3.75% 9.70% 13.12% -
ROE 8.27% 7.02% 7.88% 4.54% 2.78% 7.49% 10.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 237.47 219.59 249.96 188.40 168.74 169.24 250.04 -0.85%
EPS 28.30 20.58 21.21 10.62 6.33 16.41 32.80 -2.42%
DPS 0.00 0.00 0.00 0.00 9.00 9.00 6.00 -
NAPS 3.42 2.93 2.69 2.34 2.28 2.19 3.28 0.69%
Adjusted Per Share Value based on latest NOSH - 234,891
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 147.06 134.87 150.63 113.15 101.39 100.30 88.88 8.74%
EPS 17.53 12.64 12.78 6.38 3.80 9.73 11.66 7.02%
DPS 0.00 0.00 0.00 0.00 5.41 5.33 2.13 -
NAPS 2.1179 1.7996 1.621 1.4053 1.37 1.2979 1.1659 10.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.91 2.51 2.29 1.90 1.89 2.34 4.00 -
P/RPS 0.80 1.14 0.92 1.01 1.12 1.38 1.60 -10.90%
P/EPS 6.75 12.20 10.80 17.89 29.86 14.26 12.20 -9.38%
EY 14.82 8.20 9.26 5.59 3.35 7.01 8.20 10.35%
DY 0.00 0.00 0.00 0.00 4.76 3.85 1.50 -
P/NAPS 0.56 0.86 0.85 0.81 0.83 1.07 1.22 -12.16%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 15/08/02 -
Price 1.85 2.54 2.12 2.00 1.81 2.54 3.96 -
P/RPS 0.78 1.16 0.85 1.06 1.07 1.50 1.58 -11.08%
P/EPS 6.54 12.34 10.00 18.83 28.59 15.48 12.07 -9.70%
EY 15.30 8.10 10.00 5.31 3.50 6.46 8.28 10.76%
DY 0.00 0.00 0.00 0.00 4.97 3.54 1.52 -
P/NAPS 0.54 0.87 0.79 0.85 0.79 1.16 1.21 -12.57%

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