[MBMR] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.4%
YoY- 33.59%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 388,704 298,200 314,867 320,097 332,565 272,539 208,721 10.91%
PBT 42,324 28,900 42,646 49,262 37,911 28,107 17,349 16.01%
Tax -3,403 -2,760 -5,083 -5,226 -4,754 -2,224 -5,901 -8.76%
NP 38,921 26,140 37,563 44,036 33,157 25,883 11,448 22.61%
-
NP to SH 34,300 22,492 32,152 38,464 28,793 22,943 11,448 20.05%
-
Tax Rate 8.04% 9.55% 11.92% 10.61% 12.54% 7.91% 34.01% -
Total Cost 349,783 272,060 277,304 276,061 299,408 246,656 197,273 10.01%
-
Net Worth 985,164 874,016 835,274 731,273 649,577 556,573 519,725 11.24%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,073 - - - - - - -
Div Payout % 35.20% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 985,164 874,016 835,274 731,273 649,577 556,573 519,725 11.24%
NOSH 241,461 242,109 242,108 240,550 236,210 234,841 234,110 0.51%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.01% 8.77% 11.93% 13.76% 9.97% 9.50% 5.48% -
ROE 3.48% 2.57% 3.85% 5.26% 4.43% 4.12% 2.20% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 160.98 123.17 130.05 133.07 140.79 116.05 89.15 10.34%
EPS 14.16 9.29 13.28 15.99 12.19 9.77 4.89 19.37%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 3.61 3.45 3.04 2.75 2.37 2.22 10.67%
Adjusted Per Share Value based on latest NOSH - 240,550
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.42 76.27 80.53 81.87 85.06 69.71 53.39 10.91%
EPS 8.77 5.75 8.22 9.84 7.36 5.87 2.93 20.03%
DPS 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5198 2.2355 2.1364 1.8704 1.6614 1.4236 1.3293 11.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.44 1.78 1.66 2.60 2.18 2.05 1.75 -
P/RPS 1.52 1.45 1.28 1.95 1.55 1.77 1.96 -4.14%
P/EPS 17.18 19.16 12.50 16.26 17.88 20.98 35.79 -11.50%
EY 5.82 5.22 8.00 6.15 5.59 4.77 2.79 13.03%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.48 0.86 0.79 0.86 0.79 -4.47%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 05/11/09 06/11/08 14/11/07 24/11/06 25/11/05 26/11/04 -
Price 2.32 1.85 1.79 2.63 2.25 2.02 1.88 -
P/RPS 1.44 1.50 1.38 1.98 1.60 1.74 2.11 -6.16%
P/EPS 16.33 19.91 13.48 16.45 18.46 20.68 38.45 -13.29%
EY 6.12 5.02 7.42 6.08 5.42 4.84 2.60 15.32%
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.52 0.87 0.82 0.85 0.85 -6.44%

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