[MBMR] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.87%
YoY- 25.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 298,200 314,867 320,097 332,565 272,539 208,721 220,586 5.14%
PBT 28,900 42,646 49,262 37,911 28,107 17,349 28,573 0.18%
Tax -2,760 -5,083 -5,226 -4,754 -2,224 -5,901 -9,108 -18.02%
NP 26,140 37,563 44,036 33,157 25,883 11,448 19,465 5.03%
-
NP to SH 22,492 32,152 38,464 28,793 22,943 11,448 19,465 2.43%
-
Tax Rate 9.55% 11.92% 10.61% 12.54% 7.91% 34.01% 31.88% -
Total Cost 272,060 277,304 276,061 299,408 246,656 197,273 201,121 5.15%
-
Net Worth 874,016 835,274 731,273 649,577 556,573 519,725 512,725 9.28%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 874,016 835,274 731,273 649,577 556,573 519,725 512,725 9.28%
NOSH 242,109 242,108 240,550 236,210 234,841 234,110 232,002 0.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.77% 11.93% 13.76% 9.97% 9.50% 5.48% 8.82% -
ROE 2.57% 3.85% 5.26% 4.43% 4.12% 2.20% 3.80% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 123.17 130.05 133.07 140.79 116.05 89.15 95.08 4.40%
EPS 9.29 13.28 15.99 12.19 9.77 4.89 8.39 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.45 3.04 2.75 2.37 2.22 2.21 8.51%
Adjusted Per Share Value based on latest NOSH - 236,210
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 76.27 80.53 81.87 85.06 69.71 53.39 56.42 5.14%
EPS 5.75 8.22 9.84 7.36 5.87 2.93 4.98 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2355 2.1364 1.8704 1.6614 1.4236 1.3293 1.3114 9.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.78 1.66 2.60 2.18 2.05 1.75 2.48 -
P/RPS 1.45 1.28 1.95 1.55 1.77 1.96 2.61 -9.32%
P/EPS 19.16 12.50 16.26 17.88 20.98 35.79 29.56 -6.96%
EY 5.22 8.00 6.15 5.59 4.77 2.79 3.38 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.86 0.79 0.86 0.79 1.12 -12.85%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 -
Price 1.85 1.79 2.63 2.25 2.02 1.88 2.46 -
P/RPS 1.50 1.38 1.98 1.60 1.74 2.11 2.59 -8.69%
P/EPS 19.91 13.48 16.45 18.46 20.68 38.45 29.32 -6.24%
EY 5.02 7.42 6.08 5.42 4.84 2.60 3.41 6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.87 0.82 0.85 0.85 1.11 -12.14%

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