[MBMR] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.33%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,377,338 1,362,619 1,732,864 1,742,899 1,213,311 1,157,355 809,182 9.26%
PBT 111,565 92,422 149,200 150,412 119,038 139,371 59,512 11.03%
Tax -17,749 -2,970 -14,370 -13,165 -11,204 -11,702 -5,964 19.92%
NP 93,816 89,452 134,830 137,247 107,834 127,669 53,548 9.79%
-
NP to SH 72,989 80,672 105,031 105,940 94,831 113,016 45,799 8.07%
-
Tax Rate 15.91% 3.21% 9.63% 8.75% 9.41% 8.40% 10.02% -
Total Cost 1,283,522 1,273,167 1,598,034 1,605,652 1,105,477 1,029,686 755,634 9.22%
-
Net Worth 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 10.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 42,980 27,355 11,717 9,185 14,566 12,086 - -
Div Payout % 58.89% 33.91% 11.16% 8.67% 15.36% 10.69% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 873,860 10.48%
NOSH 390,733 390,789 390,595 306,184 242,782 241,720 242,066 8.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.81% 6.56% 7.78% 7.87% 8.89% 11.03% 6.62% -
ROE 4.59% 5.39% 7.45% 10.33% 8.80% 11.46% 5.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 352.50 348.68 443.65 569.23 499.75 478.80 334.28 0.88%
EPS 18.68 20.65 26.88 34.60 39.06 46.66 18.92 -0.21%
DPS 11.00 7.00 3.00 3.00 6.00 5.00 0.00 -
NAPS 4.07 3.83 3.61 3.35 4.44 4.08 3.61 2.01%
Adjusted Per Share Value based on latest NOSH - 306,286
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 352.29 348.52 443.22 445.79 310.33 296.02 206.97 9.26%
EPS 18.67 20.63 26.86 27.10 24.26 28.91 11.71 8.08%
DPS 10.99 7.00 3.00 2.35 3.73 3.09 0.00 -
NAPS 4.0675 3.8282 3.6065 2.6235 2.7571 2.5225 2.2351 10.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.89 2.85 3.60 3.36 2.29 2.44 1.78 -
P/RPS 0.82 0.82 0.81 0.59 0.46 0.51 0.53 7.54%
P/EPS 15.47 13.81 13.39 9.71 5.86 5.22 9.41 8.63%
EY 6.46 7.24 7.47 10.30 17.06 19.16 10.63 -7.96%
DY 3.81 2.46 0.83 0.89 2.62 2.05 0.00 -
P/NAPS 0.71 0.74 1.00 1.00 0.52 0.60 0.49 6.37%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 05/11/09 -
Price 2.83 2.82 3.58 3.38 2.40 2.32 1.85 -
P/RPS 0.80 0.81 0.81 0.59 0.48 0.48 0.55 6.44%
P/EPS 15.15 13.66 13.31 9.77 6.14 4.96 9.78 7.56%
EY 6.60 7.32 7.51 10.24 16.28 20.15 10.23 -7.04%
DY 3.89 2.48 0.84 0.89 2.50 2.16 0.00 -
P/NAPS 0.70 0.74 0.99 1.01 0.54 0.57 0.51 5.41%

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