[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.31%
YoY- -16.87%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 605,051 396,330 176,315 768,527 612,660 392,074 180,055 123.85%
PBT 42,509 25,123 12,171 113,201 89,435 60,863 27,966 32.09%
Tax -16,157 -10,255 -4,436 -38,295 -31,954 -22,847 -10,580 32.50%
NP 26,352 14,868 7,735 74,906 57,481 38,016 17,386 31.85%
-
NP to SH 26,352 14,868 7,735 74,906 57,481 38,016 17,386 31.85%
-
Tax Rate 38.01% 40.82% 36.45% 33.83% 35.73% 37.54% 37.83% -
Total Cost 578,699 381,462 168,580 693,621 555,179 354,058 162,669 132.50%
-
Net Worth 520,012 535,529 522,635 532,249 512,643 507,343 507,671 1.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 21,081 21,139 - 41,836 20,876 20,849 - -
Div Payout % 80.00% 142.18% - 55.85% 36.32% 54.84% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 520,012 535,529 522,635 532,249 512,643 507,343 507,671 1.60%
NOSH 234,240 234,881 232,282 232,423 231,965 231,663 231,813 0.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.36% 3.75% 4.39% 9.75% 9.38% 9.70% 9.66% -
ROE 5.07% 2.78% 1.48% 14.07% 11.21% 7.49% 3.42% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 258.30 168.74 75.91 330.66 264.12 169.24 77.67 122.31%
EPS 11.25 6.33 3.33 32.22 24.78 16.41 7.50 30.94%
DPS 9.00 9.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 2.22 2.28 2.25 2.29 2.21 2.19 2.19 0.90%
Adjusted Per Share Value based on latest NOSH - 232,371
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 154.79 101.39 45.11 196.61 156.74 100.30 46.06 123.86%
EPS 6.74 3.80 1.98 19.16 14.71 9.73 4.45 31.78%
DPS 5.39 5.41 0.00 10.70 5.34 5.33 0.00 -
NAPS 1.3303 1.37 1.337 1.3616 1.3115 1.2979 1.2988 1.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.75 1.89 2.15 2.46 2.48 2.34 2.07 -
P/RPS 0.68 1.12 2.83 0.74 0.94 1.38 2.67 -59.72%
P/EPS 15.56 29.86 64.56 7.63 10.01 14.26 27.60 -31.68%
EY 6.43 3.35 1.55 13.10 9.99 7.01 3.62 46.51%
DY 5.14 4.76 0.00 7.32 3.63 3.85 0.00 -
P/NAPS 0.79 0.83 0.96 1.07 1.12 1.07 0.95 -11.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 04/06/04 26/02/04 21/11/03 25/08/03 21/05/03 -
Price 1.88 1.81 1.84 2.34 2.46 2.54 2.23 -
P/RPS 0.73 1.07 2.42 0.71 0.93 1.50 2.87 -59.75%
P/EPS 16.71 28.59 55.26 7.26 9.93 15.48 29.73 -31.82%
EY 5.98 3.50 1.81 13.77 10.07 6.46 3.36 46.70%
DY 4.79 4.97 0.00 7.69 3.66 3.54 0.00 -
P/NAPS 0.85 0.79 0.82 1.02 1.11 1.16 1.02 -11.41%

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