[MBMR] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 71.79%
YoY- 18.42%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 966,154 939,533 1,183,525 1,157,948 791,830 768,651 510,982 11.19%
PBT 99,111 64,498 99,279 100,005 75,416 97,047 30,612 21.61%
Tax -16,581 -3,233 -10,174 -8,241 -6,951 -8,299 -3,204 31.50%
NP 82,530 61,265 89,105 91,764 68,465 88,748 27,408 20.15%
-
NP to SH 64,366 54,665 69,907 70,472 59,511 78,716 23,307 18.43%
-
Tax Rate 16.73% 5.01% 10.25% 8.24% 9.22% 8.55% 10.47% -
Total Cost 883,624 878,268 1,094,420 1,066,184 723,365 679,903 483,574 10.56%
-
Net Worth 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 856,768 11.08%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 27,356 15,627 11,722 7,897 - - - -
Div Payout % 42.50% 28.59% 16.77% 11.21% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,610,127 1,484,634 1,387,198 866,092 1,058,620 964,620 856,768 11.08%
NOSH 390,807 390,693 390,760 263,249 242,802 241,759 242,024 8.30%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.54% 6.52% 7.53% 7.92% 8.65% 11.55% 5.36% -
ROE 4.00% 3.68% 5.04% 8.14% 5.62% 8.16% 2.72% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 247.22 240.48 302.88 439.87 326.12 317.94 211.13 2.66%
EPS 16.47 13.99 17.89 26.77 24.51 32.52 9.63 9.35%
DPS 7.00 4.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 4.12 3.80 3.55 3.29 4.36 3.99 3.54 2.55%
Adjusted Per Share Value based on latest NOSH - 263,190
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 247.12 240.31 302.71 296.17 202.53 196.60 130.70 11.19%
EPS 16.46 13.98 17.88 18.02 15.22 20.13 5.96 18.43%
DPS 7.00 4.00 3.00 2.02 0.00 0.00 0.00 -
NAPS 4.1183 3.7973 3.5481 2.2152 2.7077 2.4672 2.1914 11.08%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.48 3.10 3.83 2.99 2.48 2.23 1.77 -
P/RPS 1.41 1.29 1.26 0.68 0.76 0.70 0.84 9.01%
P/EPS 21.13 22.16 21.41 11.17 10.12 6.85 18.38 2.34%
EY 4.73 4.51 4.67 8.95 9.88 14.60 5.44 -2.30%
DY 2.01 1.29 0.78 1.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 1.08 0.91 0.57 0.56 0.50 9.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 19/08/14 22/08/13 09/08/12 11/08/11 17/08/10 06/08/09 -
Price 3.09 2.88 3.67 3.92 2.28 2.43 1.82 -
P/RPS 1.25 1.20 1.21 0.89 0.70 0.76 0.86 6.42%
P/EPS 18.76 20.58 20.51 14.64 9.30 7.46 18.90 -0.12%
EY 5.33 4.86 4.87 6.83 10.75 13.40 5.29 0.12%
DY 2.27 1.39 0.82 0.77 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 1.03 1.19 0.52 0.61 0.51 6.63%

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