[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -80.71%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 768,527 612,660 392,074 180,055 697,848 540,387 347,403 69.53%
PBT 113,201 89,435 60,863 27,966 155,246 117,094 75,683 30.69%
Tax -38,295 -31,954 -22,847 -10,580 -65,138 -43,477 -30,111 17.33%
NP 74,906 57,481 38,016 17,386 90,108 73,617 45,572 39.15%
-
NP to SH 74,906 57,481 38,016 17,386 90,108 73,617 45,572 39.15%
-
Tax Rate 33.83% 35.73% 37.54% 37.83% 41.96% 37.13% 39.79% -
Total Cost 693,621 555,179 354,058 162,669 607,740 466,770 301,831 73.87%
-
Net Worth 532,249 512,643 507,343 507,671 490,897 483,834 455,720 10.87%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 41,836 20,876 20,849 - 41,680 13,890 8,336 192.27%
Div Payout % 55.85% 36.32% 54.84% - 46.26% 18.87% 18.29% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 532,249 512,643 507,343 507,671 490,897 483,834 455,720 10.87%
NOSH 232,423 231,965 231,663 231,813 231,555 231,500 138,939 40.78%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.75% 9.38% 9.70% 9.66% 12.91% 13.62% 13.12% -
ROE 14.07% 11.21% 7.49% 3.42% 18.36% 15.22% 10.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 330.66 264.12 169.24 77.67 301.37 233.43 250.04 20.41%
EPS 32.22 24.78 16.41 7.50 38.90 31.78 32.80 -1.17%
DPS 18.00 9.00 9.00 0.00 18.00 6.00 6.00 107.59%
NAPS 2.29 2.21 2.19 2.19 2.12 2.09 3.28 -21.24%
Adjusted Per Share Value based on latest NOSH - 231,813
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 196.61 156.74 100.30 46.06 178.53 138.25 88.88 69.52%
EPS 19.16 14.71 9.73 4.45 23.05 18.83 11.66 39.12%
DPS 10.70 5.34 5.33 0.00 10.66 3.55 2.13 192.45%
NAPS 1.3616 1.3115 1.2979 1.2988 1.2559 1.2378 1.1659 10.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.46 2.48 2.34 2.07 2.22 1.93 4.00 -
P/RPS 0.74 0.94 1.38 2.67 0.74 0.83 1.60 -40.11%
P/EPS 7.63 10.01 14.26 27.60 5.70 6.07 12.20 -26.80%
EY 13.10 9.99 7.01 3.62 17.53 16.48 8.20 36.54%
DY 7.32 3.63 3.85 0.00 8.11 3.11 1.50 186.87%
P/NAPS 1.07 1.12 1.07 0.95 1.05 0.92 1.22 -8.35%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 -
Price 2.34 2.46 2.54 2.23 2.04 1.98 3.96 -
P/RPS 0.71 0.93 1.50 2.87 0.68 0.85 1.58 -41.24%
P/EPS 7.26 9.93 15.48 29.73 5.24 6.23 12.07 -28.67%
EY 13.77 10.07 6.46 3.36 19.08 16.06 8.28 40.23%
DY 7.69 3.66 3.54 0.00 8.82 3.03 1.52 193.83%
P/NAPS 1.02 1.11 1.16 1.02 0.96 0.95 1.21 -10.73%

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