[MBMR] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 11.68%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,166,768 1,070,421 1,091,344 851,702 772,783 751,412 677,205 9.48%
PBT 167,547 117,989 127,662 81,519 77,464 140,428 161,947 0.56%
Tax -17,559 -9,043 -15,112 -20,927 -25,703 -57,875 -58,896 -18.25%
NP 149,988 108,946 112,550 60,592 51,761 82,553 103,051 6.44%
-
NP to SH 129,617 91,540 98,524 56,160 51,761 82,553 103,051 3.89%
-
Tax Rate 10.48% 7.66% 11.84% 25.67% 33.18% 41.21% 36.37% -
Total Cost 1,016,780 961,475 978,794 791,110 721,022 668,859 574,154 9.98%
-
Net Worth 827,988 703,245 633,757 549,646 535,199 507,661 417,939 12.05%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 14,452 12,976 21,136 21,133 42,039 48,678 33,375 -13.00%
Div Payout % 11.15% 14.18% 21.45% 37.63% 81.22% 58.97% 32.39% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 827,988 703,245 633,757 549,646 535,199 507,661 417,939 12.05%
NOSH 242,101 240,015 235,597 234,891 234,736 231,808 139,313 9.63%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.85% 10.18% 10.31% 7.11% 6.70% 10.99% 15.22% -
ROE 15.65% 13.02% 15.55% 10.22% 9.67% 16.26% 24.66% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 481.93 445.98 463.22 362.59 329.21 324.15 486.10 -0.14%
EPS 53.54 38.14 41.82 23.91 22.05 35.61 73.97 -5.23%
DPS 6.00 5.48 9.00 9.00 18.00 21.00 24.00 -20.61%
NAPS 3.42 2.93 2.69 2.34 2.28 2.19 3.00 2.20%
Adjusted Per Share Value based on latest NOSH - 234,891
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 298.49 273.84 279.20 217.89 197.70 192.23 173.25 9.48%
EPS 33.16 23.42 25.21 14.37 13.24 21.12 26.36 3.89%
DPS 3.70 3.32 5.41 5.41 10.75 12.45 8.54 -13.00%
NAPS 2.1182 1.7991 1.6213 1.4061 1.3692 1.2987 1.0692 12.05%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.91 2.51 2.29 1.90 1.89 2.34 4.00 -
P/RPS 0.40 0.56 0.49 0.52 0.57 0.72 0.82 -11.26%
P/EPS 3.57 6.58 5.48 7.95 8.57 6.57 5.41 -6.68%
EY 28.03 15.19 18.26 12.58 11.67 15.22 18.49 7.17%
DY 3.14 2.18 3.93 4.74 9.52 8.97 6.00 -10.22%
P/NAPS 0.56 0.86 0.85 0.81 0.83 1.07 1.33 -13.41%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 07/08/08 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 15/08/02 -
Price 1.85 2.54 2.12 2.00 1.81 2.54 3.96 -
P/RPS 0.38 0.57 0.46 0.55 0.55 0.78 0.81 -11.84%
P/EPS 3.46 6.66 5.07 8.37 8.21 7.13 5.35 -7.00%
EY 28.94 15.02 19.73 11.95 12.18 14.02 18.68 7.56%
DY 3.24 2.16 4.25 4.50 9.94 8.27 6.06 -9.90%
P/NAPS 0.54 0.87 0.79 0.85 0.79 1.16 1.32 -13.82%

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