[MBMR] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.56%
YoY- -37.83%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,839,421 1,574,472 1,219,418 1,138,310 1,133,490 1,113,995 1,012,363 10.45%
PBT 160,404 173,580 118,753 110,100 168,992 116,827 109,502 6.56%
Tax -13,511 -13,490 -7,459 -8,939 -15,576 -9,903 -13,983 -0.57%
NP 146,893 160,090 111,294 101,161 153,416 106,924 95,519 7.42%
-
NP to SH 123,853 140,604 97,109 83,687 134,604 88,856 83,545 6.77%
-
Tax Rate 8.42% 7.77% 6.28% 8.12% 9.22% 8.48% 12.77% -
Total Cost 1,692,528 1,414,382 1,108,124 1,037,149 980,074 1,007,071 916,844 10.74%
-
Net Worth 972,061 1,029,847 928,322 844,093 798,734 670,854 608,237 8.11%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 38,132 24,186 7,258 - 14,452 12,976 21,136 10.32%
Div Payout % 30.79% 17.20% 7.47% - 10.74% 14.60% 25.30% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 972,061 1,029,847 928,322 844,093 798,734 670,854 608,237 8.11%
NOSH 243,015 241,182 242,381 241,860 242,040 239,590 235,751 0.50%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.99% 10.17% 9.13% 8.89% 13.53% 9.60% 9.44% -
ROE 12.74% 13.65% 10.46% 9.91% 16.85% 13.25% 13.74% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 756.92 652.81 503.10 470.65 468.31 464.96 429.42 9.89%
EPS 50.97 58.30 40.06 34.60 55.61 37.09 35.44 6.23%
DPS 15.70 10.00 3.00 0.00 6.00 5.48 9.00 9.70%
NAPS 4.00 4.27 3.83 3.49 3.30 2.80 2.58 7.57%
Adjusted Per Share Value based on latest NOSH - 241,860
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 470.48 402.71 311.89 291.15 289.92 284.93 258.94 10.45%
EPS 31.68 35.96 24.84 21.40 34.43 22.73 21.37 6.77%
DPS 9.75 6.19 1.86 0.00 3.70 3.32 5.41 10.30%
NAPS 2.4863 2.6341 2.3744 2.159 2.043 1.7159 1.5557 8.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.54 2.32 2.09 1.73 2.18 2.31 2.23 -
P/RPS 0.47 0.36 0.42 0.37 0.47 0.50 0.52 -1.66%
P/EPS 6.95 3.98 5.22 5.00 3.92 6.23 6.29 1.67%
EY 14.40 25.13 19.17 20.00 25.51 16.05 15.89 -1.62%
DY 4.44 4.31 1.44 0.00 2.75 2.37 4.04 1.58%
P/NAPS 0.89 0.54 0.55 0.50 0.66 0.83 0.86 0.57%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 24/05/10 14/05/09 08/05/08 24/05/07 02/06/06 -
Price 2.83 2.28 2.08 1.74 2.08 2.49 2.20 -
P/RPS 0.37 0.35 0.41 0.37 0.44 0.54 0.51 -5.20%
P/EPS 5.55 3.91 5.19 5.03 3.74 6.71 6.21 -1.85%
EY 18.01 25.57 19.26 19.89 26.74 14.89 16.11 1.87%
DY 5.55 4.39 1.44 0.00 2.88 2.20 4.09 5.21%
P/NAPS 0.71 0.53 0.54 0.50 0.63 0.89 0.85 -2.95%

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