[MBMR] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.65%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 220,015 176,315 155,867 220,586 212,020 180,055 157,461 25.00%
PBT 12,954 12,171 23,766 28,573 32,898 27,966 38,153 -51.36%
Tax -5,818 -4,436 -6,341 -9,108 -12,267 -10,580 -21,661 -58.40%
NP 7,136 7,735 17,425 19,465 20,631 17,386 16,492 -42.82%
-
NP to SH 7,136 7,735 17,425 19,465 20,631 17,386 16,492 -42.82%
-
Tax Rate 44.91% 36.45% 26.68% 31.88% 37.29% 37.83% 56.77% -
Total Cost 212,879 168,580 138,442 201,121 191,389 162,669 140,969 31.65%
-
Net Worth 535,199 522,635 464,743 512,725 507,661 507,671 463,589 10.05%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 21,126 - 20,913 - 20,862 - 27,815 -16.76%
Div Payout % 296.05% - 120.02% - 101.12% - 168.66% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 535,199 522,635 464,743 512,725 507,661 507,671 463,589 10.05%
NOSH 234,736 232,282 232,371 232,002 231,808 231,813 231,794 0.84%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.24% 4.39% 11.18% 8.82% 9.73% 9.66% 10.47% -
ROE 1.33% 1.48% 3.75% 3.80% 4.06% 3.42% 3.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 93.73 75.91 67.08 95.08 91.46 77.67 67.93 23.96%
EPS 3.04 3.33 7.50 8.39 8.90 7.50 7.12 -43.32%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 12.00 -17.46%
NAPS 2.28 2.25 2.00 2.21 2.19 2.19 2.00 9.13%
Adjusted Per Share Value based on latest NOSH - 232,002
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 56.29 45.11 39.88 56.43 54.24 46.06 40.28 25.02%
EPS 1.83 1.98 4.46 4.98 5.28 4.45 4.22 -42.73%
DPS 5.40 0.00 5.35 0.00 5.34 0.00 7.12 -16.84%
NAPS 1.3692 1.337 1.1889 1.3117 1.2987 1.2988 1.186 10.05%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.89 2.15 2.46 2.48 2.34 2.07 2.22 -
P/RPS 2.02 2.83 3.67 2.61 2.56 2.67 3.27 -27.48%
P/EPS 62.17 64.56 32.81 29.56 26.29 27.60 31.20 58.41%
EY 1.61 1.55 3.05 3.38 3.80 3.62 3.20 -36.76%
DY 4.76 0.00 3.66 0.00 3.85 0.00 5.41 -8.18%
P/NAPS 0.83 0.96 1.23 1.12 1.07 0.95 1.11 -17.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 04/06/04 26/02/04 21/11/03 25/08/03 21/05/03 28/02/03 -
Price 1.81 1.84 2.34 2.46 2.54 2.23 2.04 -
P/RPS 1.93 2.42 3.49 2.59 2.78 2.87 3.00 -25.49%
P/EPS 59.54 55.26 31.21 29.32 28.54 29.73 28.67 62.84%
EY 1.68 1.81 3.20 3.41 3.50 3.36 3.49 -38.60%
DY 4.97 0.00 3.85 0.00 3.54 0.00 5.88 -10.61%
P/NAPS 0.79 0.82 1.17 1.11 1.16 1.02 1.02 -15.67%

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