[MBMR] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 63.72%
YoY- 9.59%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 404,816 264,927 307,069 273,791 317,365 238,384 220,015 10.69%
PBT 51,846 18,910 36,718 38,163 37,001 18,841 12,954 25.99%
Tax -8,445 -2,266 -5,125 -3,142 -4,002 -2,873 -5,818 6.40%
NP 43,401 16,644 31,593 35,021 32,999 15,968 7,136 35.08%
-
NP to SH 38,779 13,947 25,687 30,674 27,990 13,011 7,136 32.57%
-
Tax Rate 16.29% 11.98% 13.96% 8.23% 10.82% 15.25% 44.91% -
Total Cost 361,415 248,283 275,476 238,770 284,366 222,416 212,879 9.21%
-
Net Worth 961,460 857,159 827,988 703,245 633,757 549,646 535,199 10.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 21,126 -
Div Payout % - - - - - - 296.05% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 961,460 857,159 827,988 703,245 633,757 549,646 535,199 10.25%
NOSH 240,967 242,135 242,101 240,015 235,597 234,891 234,736 0.43%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.72% 6.28% 10.29% 12.79% 10.40% 6.70% 3.24% -
ROE 4.03% 1.63% 3.10% 4.36% 4.42% 2.37% 1.33% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 168.00 109.41 126.83 114.07 134.71 101.49 93.73 10.20%
EPS 16.01 5.76 10.61 12.78 11.88 5.54 3.04 31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 3.99 3.54 3.42 2.93 2.69 2.34 2.28 9.77%
Adjusted Per Share Value based on latest NOSH - 240,015
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 103.56 67.78 78.56 70.04 81.19 60.99 56.29 10.68%
EPS 9.92 3.57 6.57 7.85 7.16 3.33 1.83 32.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
NAPS 2.4597 2.1929 2.1182 1.7991 1.6213 1.4061 1.3692 10.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.23 1.77 1.91 2.51 2.29 1.90 1.89 -
P/RPS 1.33 1.62 1.51 2.20 1.70 1.87 2.02 -6.72%
P/EPS 13.86 30.73 18.00 19.64 19.28 34.30 62.17 -22.12%
EY 7.22 3.25 5.55 5.09 5.19 2.92 1.61 28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.56 0.50 0.56 0.86 0.85 0.81 0.83 -6.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 06/08/09 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 -
Price 2.43 1.82 1.85 2.54 2.12 2.00 1.81 -
P/RPS 1.45 1.66 1.46 2.23 1.57 1.97 1.93 -4.65%
P/EPS 15.10 31.60 17.44 19.87 17.84 36.11 59.54 -20.43%
EY 6.62 3.16 5.74 5.03 5.60 2.77 1.68 25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.97 -
P/NAPS 0.61 0.51 0.54 0.87 0.79 0.85 0.79 -4.21%

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