[MBMR] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 8.14%
YoY- 204.41%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 201,876 181,329 166,074 167,971 176,577 152,571 121,307 40.38%
PBT 41,411 44,238 31,445 48,779 37,483 28,113 15,768 90.24%
Tax -13,367 -16,654 -13,456 -18,898 -9,852 -8,613 -5,269 85.90%
NP 28,044 27,584 17,989 29,881 27,631 19,500 10,499 92.39%
-
NP to SH 28,044 27,584 17,989 29,881 27,631 19,500 10,499 92.39%
-
Tax Rate 32.28% 37.65% 42.79% 38.74% 26.28% 30.64% 33.42% -
Total Cost 173,832 153,745 148,085 138,090 148,946 133,071 110,808 34.97%
-
Net Worth 484,396 456,947 429,504 411,384 410,993 384,428 371,609 19.30%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 8,358 - 41,694 - 13,928 - -
Div Payout % - 30.30% - 139.53% - 71.43% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 484,396 456,947 429,504 411,384 410,993 384,428 371,609 19.30%
NOSH 231,768 139,313 139,449 138,981 138,849 139,285 138,144 41.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.89% 15.21% 10.83% 17.79% 15.65% 12.78% 8.65% -
ROE 5.79% 6.04% 4.19% 7.26% 6.72% 5.07% 2.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 87.10 130.16 119.09 120.86 127.17 109.54 87.81 -0.53%
EPS 12.11 19.80 12.90 21.50 19.90 14.00 7.60 36.38%
DPS 0.00 6.00 0.00 30.00 0.00 10.00 0.00 -
NAPS 2.09 3.28 3.08 2.96 2.96 2.76 2.69 -15.47%
Adjusted Per Share Value based on latest NOSH - 138,981
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 51.65 46.39 42.49 42.97 45.17 39.03 31.03 40.40%
EPS 7.17 7.06 4.60 7.64 7.07 4.99 2.69 92.12%
DPS 0.00 2.14 0.00 10.67 0.00 3.56 0.00 -
NAPS 1.2392 1.169 1.0988 1.0524 1.0514 0.9835 0.9507 19.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.93 4.00 3.57 2.77 1.72 1.58 1.46 -
P/RPS 2.22 3.07 3.00 2.29 1.35 1.44 1.66 21.36%
P/EPS 15.95 20.20 27.67 12.88 8.64 11.29 19.21 -11.65%
EY 6.27 4.95 3.61 7.76 11.57 8.86 5.21 13.12%
DY 0.00 1.50 0.00 10.83 0.00 6.33 0.00 -
P/NAPS 0.92 1.22 1.16 0.94 0.58 0.57 0.54 42.60%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 -
Price 1.98 3.96 4.23 3.34 2.07 1.92 1.59 -
P/RPS 2.27 3.04 3.55 2.76 1.63 1.75 1.81 16.28%
P/EPS 16.36 20.00 32.79 15.53 10.40 13.71 20.92 -15.10%
EY 6.11 5.00 3.05 6.44 9.61 7.29 4.78 17.76%
DY 0.00 1.52 0.00 8.98 0.00 5.21 0.00 -
P/NAPS 0.95 1.21 1.37 1.13 0.70 0.70 0.59 37.33%

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