[MBMR] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Annualized Quarter Result
Revenue	805,755	806,734	792,660	705,260	768,527	816,880	784,148	1.82%
YoY %	-0.12%	1.78%	12.39%	-8.23%	-5.92%	4.17%	-	-
Horiz. %	102.76%	102.88%	101.09%	89.94%	98.01%	104.17%	100.00%	-
PBT	72,564	56,678	50,246	48,684	113,201	119,246	121,726	-29.05%
YoY %	28.03%	12.80%	3.21%	-56.99%	-5.07%	-2.04%	-	-
Horiz. %	59.61%	46.56%	41.28%	39.99%	93.00%	97.96%	100.00%	-
Tax	-26,432	-21,542	-20,510	-17,744	-38,295	-42,605	-45,694	-30.46%
YoY %	-22.70%	-5.03%	-15.59%	53.66%	10.12%	6.76%	-	-
Horiz. %	57.85%	47.14%	44.89%	38.83%	83.81%	93.24%	100.00%	-
NP	46,132	35,136	29,736	30,940	74,906	76,641	76,032	-28.22%
YoY %	31.30%	18.16%	-3.89%	-58.69%	-2.26%	0.80%	-	-
Horiz. %	60.67%	46.21%	39.11%	40.69%	98.52%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,132	35,136	29,736	30,940	74,906	76,641	76,032	-28.22%
YoY %	31.30%	18.16%	-3.89%	-58.69%	-2.26%	0.80%	-	-
Horiz. %	60.67%	46.21%	39.11%	40.69%	98.52%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.43%	38.01%	40.82%	36.45%	33.83%	35.73%	37.54%	-
YoY %	-4.16%	-6.88%	11.99%	7.74%	-5.32%	-4.82%	-	-
Horiz. %	97.04%	101.25%	108.74%	97.10%	90.12%	95.18%	100.00%	-
Total Cost	759,623	771,598	762,924	674,320	693,621	740,238	708,116	4.76%
YoY %	-1.55%	1.14%	13.14%	-2.78%	-6.30%	4.54%	-	-
Horiz. %	107.27%	108.96%	107.74%	95.23%	97.95%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,619	520,012	535,529	522,635	532,249	512,643	507,343	15.89%
YoY %	21.85%	-2.90%	2.47%	-1.81%	3.82%	1.04%	-	-
Horiz. %	124.89%	102.50%	105.56%	103.01%	104.91%	101.04%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	42,241	28,108	42,278	-	41,836	27,835	41,699	0.86%
YoY %	50.28%	-33.52%	0.00%	-	50.30%	-33.25%	-	-
Horiz. %	101.30%	67.41%	101.39%	-	100.33%	66.75%	100.00%	-
Div Payout %	91.57%	80.00%	142.18%	-	55.85%	36.32%	54.84%	-
YoY %	14.46%	-43.73%	0.00%	-	53.77%	-33.77%	-	-
Horiz. %	166.98%	145.88%	259.26%	-	101.84%	66.23%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	633,619	520,012	535,529	522,635	532,249	512,643	507,343	15.89%
YoY %	21.85%	-2.90%	2.47%	-1.81%	3.82%	1.04%	-	-
Horiz. %	124.89%	102.50%	105.56%	103.01%	104.91%	101.04%	100.00%	-
NOSH	234,673	234,240	234,881	232,282	232,423	231,965	231,663	0.86%
YoY %	0.18%	-0.27%	1.12%	-0.06%	0.20%	0.13%	-	-
Horiz. %	101.30%	101.11%	101.39%	100.27%	100.33%	100.13%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	5.73%	4.36%	3.75%	4.39%	9.75%	9.38%	9.70%	-
YoY %	31.42%	16.27%	-14.58%	-54.97%	3.94%	-3.30%	-	-
Horiz. %	59.07%	44.95%	38.66%	45.26%	100.52%	96.70%	100.00%	-
ROE	7.28%	6.76%	5.55%	5.92%	14.07%	14.95%	14.99%	-
YoY %	7.69%	21.80%	-6.25%	-57.92%	-5.89%	-0.27%	-	-
Horiz. %	48.57%	45.10%	37.02%	39.49%	93.86%	99.73%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	343.35	344.41	337.47	303.62	330.66	352.16	338.49	0.95%
YoY %	-0.31%	2.06%	11.15%	-8.18%	-6.11%	4.04%	-	-
Horiz. %	101.44%	101.75%	99.70%	89.70%	97.69%	104.04%	100.00%	-
EPS	19.64	15.00	12.66	13.32	32.22	33.04	32.82	-28.87%
YoY %	30.93%	18.48%	-4.95%	-58.66%	-2.48%	0.67%	-	-
Horiz. %	59.84%	45.70%	38.57%	40.59%	98.17%	100.67%	100.00%	-
DPS	18.00	12.00	18.00	0.00	18.00	12.00	18.00	0.00%
YoY %	50.00%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-
NAPS	2.70	2.22	2.28	2.25	2.29	2.21	2.19	14.90%
YoY %	21.62%	-2.63%	1.33%	-1.75%	3.62%	0.91%	-	-
Horiz. %	123.29%	101.37%	104.11%	102.74%	104.57%	100.91%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 232,282
RPS	206.13	206.39	202.78	180.43	196.61	208.98	200.61	1.81%
YoY %	-0.13%	1.78%	12.39%	-8.23%	-5.92%	4.17%	-	-
Horiz. %	102.75%	102.88%	101.08%	89.94%	98.01%	104.17%	100.00%	-
EPS	11.80	8.99	7.61	7.92	19.16	19.61	19.45	-28.22%
YoY %	31.26%	18.13%	-3.91%	-58.66%	-2.29%	0.82%	-	-
Horiz. %	60.67%	46.22%	39.13%	40.72%	98.51%	100.82%	100.00%	-
DPS	10.81	7.19	10.82	0.00	10.70	7.12	10.67	0.86%
YoY %	50.35%	-33.55%	0.00%	0.00%	50.28%	-33.27%	-	-
Horiz. %	101.31%	67.39%	101.41%	0.00%	100.28%	66.73%	100.00%	-
NAPS	1.621	1.3303	1.37	1.337	1.3616	1.3115	1.2979	15.89%
YoY %	21.85%	-2.90%	2.47%	-1.81%	3.82%	1.05%	-	-
Horiz. %	124.89%	102.50%	105.56%	103.01%	104.91%	101.05%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	1.70	1.75	1.89	2.15	2.46	2.48	2.34	-
P/RPS	0.50	0.51	0.56	0.71	0.74	0.70	0.69	-19.24%
YoY %	-1.96%	-8.93%	-21.13%	-4.05%	5.71%	1.45%	-	-
Horiz. %	72.46%	73.91%	81.16%	102.90%	107.25%	101.45%	100.00%	-
P/EPS	8.65	11.67	14.93	16.14	7.63	7.51	7.13	13.68%
YoY %	-25.88%	-21.84%	-7.50%	111.53%	1.60%	5.33%	-	-
Horiz. %	121.32%	163.67%	209.40%	226.37%	107.01%	105.33%	100.00%	-
EY	11.56	8.57	6.70	6.20	13.10	13.32	14.03	-12.05%
YoY %	34.89%	27.91%	8.06%	-52.67%	-1.65%	-5.06%	-	-
Horiz. %	82.39%	61.08%	47.75%	44.19%	93.37%	94.94%	100.00%	-
DY	10.59	6.86	9.52	0.00	7.32	4.84	7.69	23.65%
YoY %	54.37%	-27.94%	0.00%	0.00%	51.24%	-37.06%	-	-
Horiz. %	137.71%	89.21%	123.80%	0.00%	95.19%	62.94%	100.00%	-
P/NAPS	0.63	0.79	0.83	0.96	1.07	1.12	1.07	-29.63%
YoY %	-20.25%	-4.82%	-13.54%	-10.28%	-4.46%	4.67%	-	-
Horiz. %	58.88%	73.83%	77.57%	89.72%	100.00%	104.67%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	09/03/05	26/11/04	27/08/04	04/06/04	26/02/04	21/11/03	25/08/03	-
Price	1.81	1.88	1.81	1.84	2.34	2.46	2.54	-
P/RPS	0.53	0.55	0.54	0.61	0.71	0.70	0.75	-20.57%
YoY %	-3.64%	1.85%	-11.48%	-14.08%	1.43%	-6.67%	-	-
Horiz. %	70.67%	73.33%	72.00%	81.33%	94.67%	93.33%	100.00%	-
P/EPS	9.21	12.53	14.30	13.81	7.26	7.45	7.74	12.23%
YoY %	-26.50%	-12.38%	3.55%	90.22%	-2.55%	-3.75%	-	-
Horiz. %	118.99%	161.89%	184.75%	178.42%	93.80%	96.25%	100.00%	-
EY	10.86	7.98	6.99	7.24	13.77	13.43	12.92	-10.88%
YoY %	36.09%	14.16%	-3.45%	-47.42%	2.53%	3.95%	-	-
Horiz. %	84.06%	61.76%	54.10%	56.04%	106.58%	103.95%	100.00%	-
DY	9.94	6.38	9.94	0.00	7.69	4.88	7.09	25.13%
YoY %	55.80%	-35.81%	0.00%	0.00%	57.58%	-31.17%	-	-
Horiz. %	140.20%	89.99%	140.20%	0.00%	108.46%	68.83%	100.00%	-
P/NAPS	0.67	0.85	0.79	0.82	1.02	1.11	1.16	-30.52%
YoY %	-21.18%	7.59%	-3.66%	-19.61%	-8.11%	-4.31%	-	-
Horiz. %	57.76%	73.28%	68.10%	70.69%	87.93%	95.69%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

427

GENTING

GENTING BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

357

UCHITEC

UCHI TECHNOLOGIES BHD

326

GENM

GENTING MALAYSIA BERHAD

317

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More