[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 75.06%
YoY- -38.41%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 714,816 442,277 203,893 805,755 605,051 396,330 176,315 154.03%
PBT 62,222 34,115 15,273 72,564 42,509 25,123 12,171 196.47%
Tax -6,976 -4,752 -1,879 -26,432 -16,157 -10,255 -4,436 35.19%
NP 55,246 29,363 13,394 46,132 26,352 14,868 7,735 270.43%
-
NP to SH 47,874 24,931 11,919 46,132 26,352 14,868 7,735 236.72%
-
Tax Rate 11.21% 13.93% 12.30% 36.43% 38.01% 40.82% 36.45% -
Total Cost 659,570 412,914 190,499 759,623 578,699 381,462 168,580 148.09%
-
Net Worth 556,455 549,327 534,947 633,619 520,012 535,529 522,635 4.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 21,131 - - 42,241 21,081 21,139 - -
Div Payout % 44.14% - - 91.57% 80.00% 142.18% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 556,455 549,327 534,947 633,619 520,012 535,529 522,635 4.26%
NOSH 234,791 234,755 234,625 234,673 234,240 234,881 232,282 0.71%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.73% 6.64% 6.57% 5.73% 4.36% 3.75% 4.39% -
ROE 8.60% 4.54% 2.23% 7.28% 5.07% 2.78% 1.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 304.45 188.40 86.90 343.35 258.30 168.74 75.91 152.21%
EPS 20.39 10.62 5.08 19.64 11.25 6.33 3.33 234.32%
DPS 9.00 0.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 2.37 2.34 2.28 2.70 2.22 2.28 2.25 3.52%
Adjusted Per Share Value based on latest NOSH - 234,821
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 182.87 113.15 52.16 206.13 154.79 101.39 45.11 154.02%
EPS 12.25 6.38 3.05 11.80 6.74 3.80 1.98 236.64%
DPS 5.41 0.00 0.00 10.81 5.39 5.41 0.00 -
NAPS 1.4236 1.4053 1.3685 1.621 1.3303 1.37 1.337 4.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.05 1.90 1.69 1.70 1.75 1.89 2.15 -
P/RPS 0.67 1.01 1.94 0.50 0.68 1.12 2.83 -61.69%
P/EPS 10.05 17.89 33.27 8.65 15.56 29.86 64.56 -71.02%
EY 9.95 5.59 3.01 11.56 6.43 3.35 1.55 245.01%
DY 4.39 0.00 0.00 10.59 5.14 4.76 0.00 -
P/NAPS 0.86 0.81 0.74 0.63 0.79 0.83 0.96 -7.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 31/05/05 09/03/05 26/11/04 27/08/04 04/06/04 -
Price 2.02 2.00 1.62 1.81 1.88 1.81 1.84 -
P/RPS 0.66 1.06 1.86 0.53 0.73 1.07 2.42 -57.91%
P/EPS 9.91 18.83 31.89 9.21 16.71 28.59 55.26 -68.16%
EY 10.09 5.31 3.14 10.86 5.98 3.50 1.81 214.06%
DY 4.46 0.00 0.00 9.94 4.79 4.97 0.00 -
P/NAPS 0.85 0.85 0.71 0.67 0.85 0.79 0.82 2.42%

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