[MBMR] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.67%
YoY- 1.49%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 212,020 180,055 157,461 201,876 181,329 166,074 167,971 16.84%
PBT 32,898 27,966 38,153 41,411 44,238 31,445 48,779 -23.14%
Tax -12,267 -10,580 -21,661 -13,367 -16,654 -13,456 -18,898 -25.09%
NP 20,631 17,386 16,492 28,044 27,584 17,989 29,881 -21.93%
-
NP to SH 20,631 17,386 16,492 28,044 27,584 17,989 29,881 -21.93%
-
Tax Rate 37.29% 37.83% 56.77% 32.28% 37.65% 42.79% 38.74% -
Total Cost 191,389 162,669 140,969 173,832 153,745 148,085 138,090 24.38%
-
Net Worth 507,661 507,671 463,589 484,396 456,947 429,504 411,384 15.09%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 20,862 - 27,815 - 8,358 - 41,694 -37.05%
Div Payout % 101.12% - 168.66% - 30.30% - 139.53% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 507,661 507,671 463,589 484,396 456,947 429,504 411,384 15.09%
NOSH 231,808 231,813 231,794 231,768 139,313 139,449 138,981 40.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.73% 9.66% 10.47% 13.89% 15.21% 10.83% 17.79% -
ROE 4.06% 3.42% 3.56% 5.79% 6.04% 4.19% 7.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 91.46 77.67 67.93 87.10 130.16 119.09 120.86 -17.00%
EPS 8.90 7.50 7.12 12.11 19.80 12.90 21.50 -44.54%
DPS 9.00 0.00 12.00 0.00 6.00 0.00 30.00 -55.28%
NAPS 2.19 2.19 2.00 2.09 3.28 3.08 2.96 -18.24%
Adjusted Per Share Value based on latest NOSH - 231,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.24 46.06 40.28 51.65 46.39 42.49 42.97 16.84%
EPS 5.28 4.45 4.22 7.17 7.06 4.60 7.64 -21.88%
DPS 5.34 0.00 7.12 0.00 2.14 0.00 10.67 -37.04%
NAPS 1.2987 1.2988 1.186 1.2392 1.169 1.0988 1.0524 15.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.34 2.07 2.22 1.93 4.00 3.57 2.77 -
P/RPS 2.56 2.67 3.27 2.22 3.07 3.00 2.29 7.73%
P/EPS 26.29 27.60 31.20 15.95 20.20 27.67 12.88 61.12%
EY 3.80 3.62 3.20 6.27 4.95 3.61 7.76 -37.95%
DY 3.85 0.00 5.41 0.00 1.50 0.00 10.83 -49.91%
P/NAPS 1.07 0.95 1.11 0.92 1.22 1.16 0.94 9.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 -
Price 2.54 2.23 2.04 1.98 3.96 4.23 3.34 -
P/RPS 2.78 2.87 3.00 2.27 3.04 3.55 2.76 0.48%
P/EPS 28.54 29.73 28.67 16.36 20.00 32.79 15.53 50.20%
EY 3.50 3.36 3.49 6.11 5.00 3.05 6.44 -33.47%
DY 3.54 0.00 5.88 0.00 1.52 0.00 8.98 -46.32%
P/NAPS 1.16 1.02 1.02 0.95 1.21 1.37 1.13 1.76%

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