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

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	1,079,501	1,161,538	1,057,953	1,151,370	915,520	760,918	770,122	5.78%
YoY %	-7.06%	9.79%	-8.11%	25.76%	20.32%	-1.20%	-	-
Horiz. %	140.17%	150.83%	137.37%	149.50%	118.88%	98.80%	100.00%	-
PBT	78,546	160,931	129,340	137,466	92,277	66,240	127,590	-7.76%
YoY %	-51.19%	24.42%	-5.91%	48.97%	39.31%	-48.08%	-	-
Horiz. %	61.56%	126.13%	101.37%	107.74%	72.32%	51.92%	100.00%	-
Tax	-3,757	-17,416	-9,515	-17,642	-17,250	-22,496	-53,616	-35.76%
YoY %	78.43%	-83.04%	46.07%	-2.27%	23.32%	58.04%	-	-
Horiz. %	7.01%	32.48%	17.75%	32.90%	32.17%	41.96%	100.00%	-
NP	74,789	143,515	119,825	119,824	75,027	43,744	73,974	0.18%
YoY %	-47.89%	19.77%	0.00%	59.71%	71.51%	-40.87%	-	-
Horiz. %	101.10%	194.01%	161.98%	161.98%	101.42%	59.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,287	123,305	101,211	104,374	67,655	43,744	73,974	-2.82%
YoY %	-49.49%	21.83%	-3.03%	54.27%	54.66%	-40.87%	-	-
Horiz. %	84.20%	166.69%	136.82%	141.10%	91.46%	59.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.78%	10.82%	7.36%	12.83%	18.69%	33.96%	42.02%	-
YoY %	-55.82%	47.01%	-42.63%	-31.35%	-44.96%	-19.18%	-	-
Horiz. %	11.38%	25.75%	17.52%	30.53%	44.48%	80.82%	100.00%	-
Total Cost	1,004,712	1,018,023	938,128	1,031,546	840,493	717,174	696,148	6.29%
YoY %	-1.31%	8.52%	-9.06%	22.73%	17.20%	3.02%	-	-
Horiz. %	144.32%	146.24%	134.76%	148.18%	120.73%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	874,016	835,274	731,273	649,577	556,573	519,725	512,725	9.28%
YoY %	4.64%	14.22%	12.58%	16.71%	7.09%	1.37%	-	-
Horiz. %	170.46%	162.91%	142.62%	126.69%	108.55%	101.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	14,452	12,976	21,136	21,133	42,039	48,678	-
YoY %	-	11.37%	-38.61%	0.01%	-49.73%	-13.64%	-	-
Horiz. %	-	29.69%	26.66%	43.42%	43.41%	86.36%	100.00%	-
Div Payout %	-	11.72%	12.82%	20.25%	31.24%	96.10%	65.80%	-
YoY %	-	-8.58%	-36.69%	-35.18%	-67.49%	46.05%	-	-
Horiz. %	-	17.81%	19.48%	30.78%	47.48%	146.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	874,016	835,274	731,273	649,577	556,573	519,725	512,725	9.28%
YoY %	4.64%	14.22%	12.58%	16.71%	7.09%	1.37%	-	-
Horiz. %	170.46%	162.91%	142.62%	126.69%	108.55%	101.37%	100.00%	-
NOSH	242,109	242,108	240,550	236,210	234,841	234,110	232,002	0.71%
YoY %	0.00%	0.65%	1.84%	0.58%	0.31%	0.91%	-	-
Horiz. %	104.36%	104.36%	103.68%	101.81%	101.22%	100.91%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.93%	12.36%	11.33%	10.41%	8.20%	5.75%	9.61%	-
YoY %	-43.93%	9.09%	8.84%	26.95%	42.61%	-40.17%	-	-
Horiz. %	72.11%	128.62%	117.90%	108.32%	85.33%	59.83%	100.00%	-
ROE	7.13%	14.76%	13.84%	16.07%	12.16%	8.42%	14.43%	-
YoY %	-51.69%	6.65%	-13.88%	32.15%	44.42%	-41.65%	-	-
Horiz. %	49.41%	102.29%	95.91%	111.37%	84.27%	58.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	445.87	479.76	439.81	487.43	389.85	325.03	331.95	5.03%
YoY %	-7.06%	9.08%	-9.77%	25.03%	19.94%	-2.08%	-	-
Horiz. %	134.32%	144.53%	132.49%	146.84%	117.44%	97.92%	100.00%	-
EPS	25.73	50.93	42.07	44.19	28.81	18.69	31.89	-3.51%
YoY %	-49.48%	21.06%	-4.80%	53.38%	54.15%	-41.39%	-	-
Horiz. %	80.68%	159.71%	131.92%	138.57%	90.34%	58.61%	100.00%	-
DPS	0.00	6.00	5.48	9.00	9.00	18.00	21.00	-
YoY %	0.00%	9.49%	-39.11%	0.00%	-50.00%	-14.29%	-	-
Horiz. %	0.00%	28.57%	26.10%	42.86%	42.86%	85.71%	100.00%	-
NAPS	3.61	3.45	3.04	2.75	2.37	2.22	2.21	8.51%
YoY %	4.64%	13.49%	10.55%	16.03%	6.76%	0.45%	-	-
Horiz. %	163.35%	156.11%	137.56%	124.43%	107.24%	100.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 236,210
RPS	276.17	297.15	270.65	294.55	234.22	194.66	197.02	5.78%
YoY %	-7.06%	9.79%	-8.11%	25.76%	20.32%	-1.20%	-	-
Horiz. %	140.17%	150.82%	137.37%	149.50%	118.88%	98.80%	100.00%	-
EPS	15.93	31.54	25.89	26.70	17.31	11.19	18.92	-2.82%
YoY %	-49.49%	21.82%	-3.03%	54.25%	54.69%	-40.86%	-	-
Horiz. %	84.20%	166.70%	136.84%	141.12%	91.49%	59.14%	100.00%	-
DPS	0.00	3.70	3.32	5.41	5.41	10.75	12.45	-
YoY %	0.00%	11.45%	-38.63%	0.00%	-49.67%	-13.65%	-	-
Horiz. %	0.00%	29.72%	26.67%	43.45%	43.45%	86.35%	100.00%	-
NAPS	2.236	2.1369	1.8708	1.6618	1.4239	1.3296	1.3117	9.28%
YoY %	4.64%	14.22%	12.58%	16.71%	7.09%	1.36%	-	-
Horiz. %	170.47%	162.91%	142.62%	126.69%	108.55%	101.36%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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	0.40	0.35	0.59	0.45	0.53	0.54	0.75	-9.93%
YoY %	14.29%	-40.68%	31.11%	-15.09%	-1.85%	-28.00%	-	-
Horiz. %	53.33%	46.67%	78.67%	60.00%	70.67%	72.00%	100.00%	-
P/EPS	6.92	3.26	6.18	4.93	7.12	9.37	7.78	-1.93%
YoY %	112.27%	-47.25%	25.35%	-30.76%	-24.01%	20.44%	-	-
Horiz. %	88.95%	41.90%	79.43%	63.37%	91.52%	120.44%	100.00%	-
EY	14.45	30.68	16.18	20.27	14.05	10.68	12.86	1.96%
YoY %	-52.90%	89.62%	-20.18%	44.27%	31.55%	-16.95%	-	-
Horiz. %	112.36%	238.57%	125.82%	157.62%	109.25%	83.05%	100.00%	-
DY	0.00	3.61	2.11	4.13	4.39	10.29	8.47	-
YoY %	0.00%	71.09%	-48.91%	-5.92%	-57.34%	21.49%	-	-
Horiz. %	0.00%	42.62%	24.91%	48.76%	51.83%	121.49%	100.00%	-
P/NAPS	0.49	0.48	0.86	0.79	0.86	0.79	1.12	-12.85%
YoY %	2.08%	-44.19%	8.86%	-8.14%	8.86%	-29.46%	-	-
Horiz. %	43.75%	42.86%	76.79%	70.54%	76.79%	70.54%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
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	0.41	0.37	0.60	0.46	0.52	0.58	0.74	-9.36%
YoY %	10.81%	-38.33%	30.43%	-11.54%	-10.34%	-21.62%	-	-
Horiz. %	55.41%	50.00%	81.08%	62.16%	70.27%	78.38%	100.00%	-
P/EPS	7.19	3.51	6.25	5.09	7.01	10.06	7.72	-1.17%
YoY %	104.84%	-43.84%	22.79%	-27.39%	-30.32%	30.31%	-	-
Horiz. %	93.13%	45.47%	80.96%	65.93%	90.80%	130.31%	100.00%	-
EY	13.91	28.45	16.00	19.64	14.26	9.94	12.96	1.18%
YoY %	-51.11%	77.81%	-18.53%	37.73%	43.46%	-23.30%	-	-
Horiz. %	107.33%	219.52%	123.46%	151.54%	110.03%	76.70%	100.00%	-
DY	0.00	3.35	2.08	4.00	4.46	9.57	8.54	-
YoY %	0.00%	61.06%	-48.00%	-10.31%	-53.40%	12.06%	-	-
Horiz. %	0.00%	39.23%	24.36%	46.84%	52.22%	112.06%	100.00%	-
P/NAPS	0.51	0.52	0.87	0.82	0.85	0.85	1.11	-12.14%
YoY %	-1.92%	-40.23%	6.10%	-3.53%	0.00%	-23.42%	-	-
Horiz. %	45.95%	46.85%	78.38%	73.87%	76.58%	76.58%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos