[MBMR] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 12.32%
YoY- 131.1%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 624,280 608,412 547,756 485,228 549,262 536,012 513,280 13.90%
PBT 130,144 108,486 87,764 63,072 57,775 56,444 55,074 77.13%
Tax -42,632 -31,645 -27,764 -21,076 -20,385 -19,682 -21,260 58.81%
NP 87,512 76,841 60,000 41,996 37,390 36,761 33,814 88.17%
-
NP to SH 87,512 76,841 60,000 41,996 37,390 36,761 33,814 88.17%
-
Tax Rate 32.76% 29.17% 31.63% 33.42% 35.28% 34.87% 38.60% -
Total Cost 536,768 531,570 487,756 443,232 511,872 499,250 479,466 7.79%
-
Net Worth 411,167 411,054 383,333 371,609 252,554 16,217,646 0 -
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 55,563 - 27,777 - 17,351 - - -
Div Payout % 63.49% - 46.30% - 46.41% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 411,167 411,054 383,333 371,609 252,554 16,217,646 0 -
NOSH 138,907 138,869 138,888 138,144 96,394 8,108,823 7,350,869 -92.85%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.02% 12.63% 10.95% 8.65% 6.81% 6.86% 6.59% -
ROE 21.28% 18.69% 15.65% 11.30% 14.80% 0.23% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 449.42 438.12 394.38 351.25 569.80 6.61 6.98 1494.29%
EPS 63.00 55.33 43.20 30.40 30.40 44.80 45.00 25.06%
DPS 40.00 0.00 20.00 0.00 18.00 0.00 0.00 -
NAPS 2.96 2.96 2.76 2.69 2.62 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,144
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 159.71 155.65 140.13 124.13 140.52 137.13 131.31 13.90%
EPS 22.39 19.66 15.35 10.74 9.57 9.40 8.65 88.19%
DPS 14.21 0.00 7.11 0.00 4.44 0.00 0.00 -
NAPS 1.0519 1.0516 0.9807 0.9507 0.6461 41.4893 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.77 1.72 1.58 1.46 1.61 2.62 2.85 -
P/RPS 0.62 0.39 0.40 0.42 0.28 39.64 40.82 -93.81%
P/EPS 4.40 3.11 3.66 4.80 4.15 577.92 619.57 -96.27%
EY 22.74 32.17 27.34 20.82 24.09 0.17 0.16 2598.93%
DY 14.44 0.00 12.66 0.00 11.18 0.00 0.00 -
P/NAPS 0.94 0.58 0.57 0.54 0.61 1.31 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 15/11/01 17/08/01 09/07/01 30/03/01 10/11/00 22/08/00 -
Price 3.34 2.07 1.92 1.59 1.46 2.08 3.00 -
P/RPS 0.74 0.47 0.49 0.45 0.26 31.47 42.96 -93.28%
P/EPS 5.30 3.74 4.44 5.23 3.76 458.81 652.17 -95.92%
EY 18.86 26.73 22.50 19.12 26.57 0.22 0.15 2387.76%
DY 11.98 0.00 10.42 0.00 12.33 0.00 0.00 -
P/NAPS 1.13 0.70 0.70 0.59 0.56 1.04 0.00 -

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
Post a Comment