[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 22.4%
YoY- 2.97%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 612,660 392,074 180,055 697,848 540,387 347,403 166,074 138.56%
PBT 89,435 60,863 27,966 155,246 117,094 75,683 31,445 100.61%
Tax -31,954 -22,847 -10,580 -65,138 -43,477 -30,111 -13,456 77.90%
NP 57,481 38,016 17,386 90,108 73,617 45,572 17,989 116.78%
-
NP to SH 57,481 38,016 17,386 90,108 73,617 45,572 17,989 116.78%
-
Tax Rate 35.73% 37.54% 37.83% 41.96% 37.13% 39.79% 42.79% -
Total Cost 555,179 354,058 162,669 607,740 466,770 301,831 148,085 141.13%
-
Net Worth 512,643 507,343 507,671 490,897 483,834 455,720 429,504 12.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 20,876 20,849 - 41,680 13,890 8,336 - -
Div Payout % 36.32% 54.84% - 46.26% 18.87% 18.29% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 512,643 507,343 507,671 490,897 483,834 455,720 429,504 12.50%
NOSH 231,965 231,663 231,813 231,555 231,500 138,939 139,449 40.34%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.38% 9.70% 9.66% 12.91% 13.62% 13.12% 10.83% -
ROE 11.21% 7.49% 3.42% 18.36% 15.22% 10.00% 4.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 264.12 169.24 77.67 301.37 233.43 250.04 119.09 69.98%
EPS 24.78 16.41 7.50 38.90 31.78 32.80 12.90 54.46%
DPS 9.00 9.00 0.00 18.00 6.00 6.00 0.00 -
NAPS 2.21 2.19 2.19 2.12 2.09 3.28 3.08 -19.83%
Adjusted Per Share Value based on latest NOSH - 231,794
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 156.74 100.30 46.06 178.53 138.25 88.88 42.49 138.55%
EPS 14.71 9.73 4.45 23.05 18.83 11.66 4.60 116.90%
DPS 5.34 5.33 0.00 10.66 3.55 2.13 0.00 -
NAPS 1.3115 1.2979 1.2988 1.2559 1.2378 1.1659 1.0988 12.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.48 2.34 2.07 2.22 1.93 4.00 3.57 -
P/RPS 0.94 1.38 2.67 0.74 0.83 1.60 3.00 -53.83%
P/EPS 10.01 14.26 27.60 5.70 6.07 12.20 27.67 -49.19%
EY 9.99 7.01 3.62 17.53 16.48 8.20 3.61 96.98%
DY 3.63 3.85 0.00 8.11 3.11 1.50 0.00 -
P/NAPS 1.12 1.07 0.95 1.05 0.92 1.22 1.16 -2.31%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 -
Price 2.46 2.54 2.23 2.04 1.98 3.96 4.23 -
P/RPS 0.93 1.50 2.87 0.68 0.85 1.58 3.55 -59.02%
P/EPS 9.93 15.48 29.73 5.24 6.23 12.07 32.79 -54.87%
EY 10.07 6.46 3.36 19.08 16.06 8.28 3.05 121.56%
DY 3.66 3.54 0.00 8.82 3.03 1.52 0.00 -
P/NAPS 1.11 1.16 1.02 0.96 0.95 1.21 1.37 -13.07%

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