[MBMR] QoQ 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- 5.42%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 155,867 220,586 212,020 180,055 157,461 201,876 181,329 -9.57%
PBT 23,766 28,573 32,898 27,966 38,153 41,411 44,238 -33.83%
Tax -6,341 -9,108 -12,267 -10,580 -21,661 -13,367 -16,654 -47.37%
NP 17,425 19,465 20,631 17,386 16,492 28,044 27,584 -26.31%
-
NP to SH 17,425 19,465 20,631 17,386 16,492 28,044 27,584 -26.31%
-
Tax Rate 26.68% 31.88% 37.29% 37.83% 56.77% 32.28% 37.65% -
Total Cost 138,442 201,121 191,389 162,669 140,969 173,832 153,745 -6.73%
-
Net Worth 464,743 512,725 507,661 507,671 463,589 484,396 456,947 1.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 20,913 - 20,862 - 27,815 - 8,358 83.99%
Div Payout % 120.02% - 101.12% - 168.66% - 30.30% -
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 464,743 512,725 507,661 507,671 463,589 484,396 456,947 1.13%
NOSH 232,371 232,002 231,808 231,813 231,794 231,768 139,313 40.51%
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 11.18% 8.82% 9.73% 9.66% 10.47% 13.89% 15.21% -
ROE 3.75% 3.80% 4.06% 3.42% 3.56% 5.79% 6.04% -
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 67.08 95.08 91.46 77.67 67.93 87.10 130.16 -35.64%
EPS 7.50 8.39 8.90 7.50 7.12 12.11 19.80 -47.55%
DPS 9.00 0.00 9.00 0.00 12.00 0.00 6.00 30.94%
NAPS 2.00 2.21 2.19 2.19 2.00 2.09 3.28 -28.02%
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 39.88 56.43 54.24 46.06 40.28 51.65 46.39 -9.56%
EPS 4.46 4.98 5.28 4.45 4.22 7.17 7.06 -26.31%
DPS 5.35 0.00 5.34 0.00 7.12 0.00 2.14 83.89%
NAPS 1.1889 1.3117 1.2987 1.2988 1.186 1.2392 1.169 1.12%
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 3.67 2.61 2.56 2.67 3.27 2.22 3.07 12.60%
P/EPS 32.81 29.56 26.29 27.60 31.20 15.95 20.20 38.05%
EY 3.05 3.38 3.80 3.62 3.20 6.27 4.95 -27.52%
DY 3.66 0.00 3.85 0.00 5.41 0.00 1.50 80.94%
P/NAPS 1.23 1.12 1.07 0.95 1.11 0.92 1.22 0.54%
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 3.49 2.59 2.78 2.87 3.00 2.27 3.04 9.61%
P/EPS 31.21 29.32 28.54 29.73 28.67 16.36 20.00 34.42%
EY 3.20 3.41 3.50 3.36 3.49 6.11 5.00 -25.67%
DY 3.85 0.00 3.54 0.00 5.88 0.00 1.52 85.49%
P/NAPS 1.17 1.11 1.16 1.02 1.02 0.95 1.21 -2.21%

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