[MBMR] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 60.43%
YoY- -41.19%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 238,384 203,893 200,704 208,721 220,015 176,315 155,867 32.77%
PBT 18,841 15,273 30,056 17,349 12,954 12,171 23,766 -14.35%
Tax -2,873 -1,879 -10,274 -5,901 -5,818 -4,436 -6,341 -41.03%
NP 15,968 13,394 19,782 11,448 7,136 7,735 17,425 -5.66%
-
NP to SH 13,011 11,919 19,782 11,448 7,136 7,735 17,425 -17.70%
-
Tax Rate 15.25% 12.30% 34.18% 34.01% 44.91% 36.45% 26.68% -
Total Cost 222,416 190,499 180,922 197,273 212,879 168,580 138,442 37.21%
-
Net Worth 549,646 534,947 537,742 519,725 535,199 522,635 464,743 11.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 21,133 - 21,126 - 20,913 -
Div Payout % - - 106.83% - 296.05% - 120.02% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 549,646 534,947 537,742 519,725 535,199 522,635 464,743 11.84%
NOSH 234,891 234,625 234,821 234,110 234,736 232,282 232,371 0.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.70% 6.57% 9.86% 5.48% 3.24% 4.39% 11.18% -
ROE 2.37% 2.23% 3.68% 2.20% 1.33% 1.48% 3.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 101.49 86.90 85.47 89.15 93.73 75.91 67.08 31.82%
EPS 5.54 5.08 8.44 4.89 3.04 3.33 7.50 -18.30%
DPS 0.00 0.00 9.00 0.00 9.00 0.00 9.00 -
NAPS 2.34 2.28 2.29 2.22 2.28 2.25 2.00 11.04%
Adjusted Per Share Value based on latest NOSH - 234,110
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.99 52.16 51.35 53.40 56.29 45.11 39.88 32.77%
EPS 3.33 3.05 5.06 2.93 1.83 1.98 4.46 -17.71%
DPS 0.00 0.00 5.41 0.00 5.40 0.00 5.35 -
NAPS 1.4061 1.3685 1.3757 1.3296 1.3692 1.337 1.1889 11.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.90 1.69 1.70 1.75 1.89 2.15 2.46 -
P/RPS 1.87 1.94 1.99 1.96 2.02 2.83 3.67 -36.23%
P/EPS 34.30 33.27 20.18 35.79 62.17 64.56 32.81 3.00%
EY 2.92 3.01 4.96 2.79 1.61 1.55 3.05 -2.86%
DY 0.00 0.00 5.29 0.00 4.76 0.00 3.66 -
P/NAPS 0.81 0.74 0.74 0.79 0.83 0.96 1.23 -24.32%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 09/03/05 26/11/04 27/08/04 04/06/04 26/02/04 -
Price 2.00 1.62 1.81 1.88 1.81 1.84 2.34 -
P/RPS 1.97 1.86 2.12 2.11 1.93 2.42 3.49 -31.72%
P/EPS 36.11 31.89 21.49 38.45 59.54 55.26 31.21 10.22%
EY 2.77 3.14 4.65 2.60 1.68 1.81 3.20 -9.17%
DY 0.00 0.00 4.97 0.00 4.97 0.00 3.85 -
P/NAPS 0.85 0.71 0.79 0.85 0.79 0.82 1.17 -19.20%

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