[MBMR] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
04-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -55.61%
YoY- -55.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 200,704 208,721 220,015 176,315 155,867 220,586 212,020 -3.57%
PBT 30,056 17,349 12,954 12,171 23,766 28,573 32,898 -5.81%
Tax -10,274 -5,901 -5,818 -4,436 -6,341 -9,108 -12,267 -11.10%
NP 19,782 11,448 7,136 7,735 17,425 19,465 20,631 -2.75%
-
NP to SH 19,782 11,448 7,136 7,735 17,425 19,465 20,631 -2.75%
-
Tax Rate 34.18% 34.01% 44.91% 36.45% 26.68% 31.88% 37.29% -
Total Cost 180,922 197,273 212,879 168,580 138,442 201,121 191,389 -3.66%
-
Net Worth 537,742 519,725 535,199 522,635 464,743 512,725 507,661 3.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 21,133 - 21,126 - 20,913 - 20,862 0.86%
Div Payout % 106.83% - 296.05% - 120.02% - 101.12% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 537,742 519,725 535,199 522,635 464,743 512,725 507,661 3.89%
NOSH 234,821 234,110 234,736 232,282 232,371 232,002 231,808 0.86%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.86% 5.48% 3.24% 4.39% 11.18% 8.82% 9.73% -
ROE 3.68% 2.20% 1.33% 1.48% 3.75% 3.80% 4.06% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 85.47 89.15 93.73 75.91 67.08 95.08 91.46 -4.39%
EPS 8.44 4.89 3.04 3.33 7.50 8.39 8.90 -3.46%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 2.29 2.22 2.28 2.25 2.00 2.21 2.19 3.00%
Adjusted Per Share Value based on latest NOSH - 232,282
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.35 53.40 56.29 45.11 39.88 56.43 54.24 -3.56%
EPS 5.06 2.93 1.83 1.98 4.46 4.98 5.28 -2.78%
DPS 5.41 0.00 5.40 0.00 5.35 0.00 5.34 0.86%
NAPS 1.3757 1.3296 1.3692 1.337 1.1889 1.3117 1.2987 3.89%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.70 1.75 1.89 2.15 2.46 2.48 2.34 -
P/RPS 1.99 1.96 2.02 2.83 3.67 2.61 2.56 -15.39%
P/EPS 20.18 35.79 62.17 64.56 32.81 29.56 26.29 -16.09%
EY 4.96 2.79 1.61 1.55 3.05 3.38 3.80 19.33%
DY 5.29 0.00 4.76 0.00 3.66 0.00 3.85 23.47%
P/NAPS 0.74 0.79 0.83 0.96 1.23 1.12 1.07 -21.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 09/03/05 26/11/04 27/08/04 04/06/04 26/02/04 21/11/03 25/08/03 -
Price 1.81 1.88 1.81 1.84 2.34 2.46 2.54 -
P/RPS 2.12 2.11 1.93 2.42 3.49 2.59 2.78 -16.46%
P/EPS 21.49 38.45 59.54 55.26 31.21 29.32 28.54 -17.16%
EY 4.65 2.60 1.68 1.81 3.20 3.41 3.50 20.74%
DY 4.97 0.00 4.97 0.00 3.85 0.00 3.54 25.25%
P/NAPS 0.79 0.85 0.79 0.82 1.17 1.11 1.16 -22.50%

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