[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -79.44%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 697,848 540,387 347,403 166,074 624,280 456,309 273,878 86.23%
PBT 155,246 117,094 75,683 31,445 130,144 81,365 43,882 131.64%
Tax -65,138 -43,477 -30,111 -13,456 -42,632 -23,734 -13,882 179.48%
NP 90,108 73,617 45,572 17,989 87,512 57,631 30,000 107.75%
-
NP to SH 90,108 73,617 45,572 17,989 87,512 57,631 30,000 107.75%
-
Tax Rate 41.96% 37.13% 39.79% 42.79% 32.76% 29.17% 31.63% -
Total Cost 607,740 466,770 301,831 148,085 536,768 398,678 243,878 83.50%
-
Net Worth 490,897 483,834 455,720 429,504 411,167 411,054 383,333 17.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 41,680 13,890 8,336 - 55,563 - 13,888 107.64%
Div Payout % 46.26% 18.87% 18.29% - 63.49% - 46.30% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 490,897 483,834 455,720 429,504 411,167 411,054 383,333 17.87%
NOSH 231,555 231,500 138,939 139,449 138,907 138,869 138,888 40.47%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.91% 13.62% 13.12% 10.83% 14.02% 12.63% 10.95% -
ROE 18.36% 15.22% 10.00% 4.19% 21.28% 14.02% 7.83% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 301.37 233.43 250.04 119.09 449.42 328.59 197.19 32.57%
EPS 38.90 31.78 32.80 12.90 63.00 41.50 21.60 47.86%
DPS 18.00 6.00 6.00 0.00 40.00 0.00 10.00 47.81%
NAPS 2.12 2.09 3.28 3.08 2.96 2.96 2.76 -16.08%
Adjusted Per Share Value based on latest NOSH - 139,449
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 178.53 138.25 88.88 42.49 159.71 116.74 70.07 86.22%
EPS 23.05 18.83 11.66 4.60 22.39 14.74 7.67 107.83%
DPS 10.66 3.55 2.13 0.00 14.21 0.00 3.55 107.72%
NAPS 1.2559 1.2378 1.1659 1.0988 1.0519 1.0516 0.9807 17.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.22 1.93 4.00 3.57 2.77 1.72 1.58 -
P/RPS 0.74 0.83 1.60 3.00 0.62 0.52 0.80 -5.05%
P/EPS 5.70 6.07 12.20 27.67 4.40 4.14 7.31 -15.24%
EY 17.53 16.48 8.20 3.61 22.74 24.13 13.67 17.98%
DY 8.11 3.11 1.50 0.00 14.44 0.00 6.33 17.90%
P/NAPS 1.05 0.92 1.22 1.16 0.94 0.58 0.57 50.10%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 -
Price 2.04 1.98 3.96 4.23 3.34 2.07 1.92 -
P/RPS 0.68 0.85 1.58 3.55 0.74 0.63 0.97 -21.03%
P/EPS 5.24 6.23 12.07 32.79 5.30 4.99 8.89 -29.63%
EY 19.08 16.06 8.28 3.05 18.86 20.05 11.25 42.07%
DY 8.82 3.03 1.52 0.00 11.98 0.00 5.21 41.90%
P/NAPS 0.96 0.95 1.21 1.37 1.13 0.70 0.70 23.36%

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