[MBMR] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.77%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 764,788 768,528 770,122 751,412 716,002 697,848 705,431 5.52%
PBT 97,408 113,203 127,590 140,428 151,768 155,248 165,875 -29.85%
Tax -32,152 -38,296 -53,616 -57,875 -62,262 -65,138 -62,411 -35.71%
NP 65,256 74,907 73,974 82,553 89,506 90,110 103,464 -26.43%
-
NP to SH 65,256 74,907 73,974 82,553 89,506 90,110 103,464 -26.43%
-
Tax Rate 33.01% 33.83% 42.02% 41.21% 41.02% 41.96% 37.63% -
Total Cost 699,532 693,621 696,148 668,859 626,496 607,738 601,967 10.52%
-
Net Worth 522,635 464,743 512,725 507,661 507,671 463,589 484,396 5.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 41,776 41,776 48,678 48,678 36,174 36,174 33,375 16.12%
Div Payout % 64.02% 55.77% 65.80% 58.97% 40.42% 40.14% 32.26% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 522,635 464,743 512,725 507,661 507,671 463,589 484,396 5.19%
NOSH 232,282 232,371 232,002 231,808 231,813 231,794 231,768 0.14%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.53% 9.75% 9.61% 10.99% 12.50% 12.91% 14.67% -
ROE 12.49% 16.12% 14.43% 16.26% 17.63% 19.44% 21.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 329.25 330.73 331.95 324.15 308.87 301.06 304.37 5.37%
EPS 28.09 32.24 31.89 35.61 38.61 38.87 44.64 -26.54%
DPS 18.00 18.00 21.00 21.00 15.60 15.61 14.40 16.02%
NAPS 2.25 2.00 2.21 2.19 2.19 2.00 2.09 5.03%
Adjusted Per Share Value based on latest NOSH - 231,808
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 195.65 196.61 197.02 192.23 183.17 178.53 180.47 5.52%
EPS 16.69 19.16 18.92 21.12 22.90 23.05 26.47 -26.44%
DPS 10.69 10.69 12.45 12.45 9.25 9.25 8.54 16.13%
NAPS 1.337 1.1889 1.3117 1.2987 1.2988 1.186 1.2392 5.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.15 2.46 2.48 2.34 2.07 2.22 1.93 -
P/RPS 0.65 0.74 0.75 0.72 0.67 0.74 0.63 2.10%
P/EPS 7.65 7.63 7.78 6.57 5.36 5.71 4.32 46.31%
EY 13.07 13.10 12.86 15.22 18.65 17.51 23.13 -31.62%
DY 8.37 7.32 8.47 8.97 7.54 7.03 7.46 7.96%
P/NAPS 0.96 1.23 1.12 1.07 0.95 1.11 0.92 2.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 04/06/04 26/02/04 21/11/03 25/08/03 21/05/03 28/02/03 15/11/02 -
Price 1.84 2.34 2.46 2.54 2.23 2.04 1.98 -
P/RPS 0.56 0.71 0.74 0.78 0.72 0.68 0.65 -9.44%
P/EPS 6.55 7.26 7.72 7.13 5.78 5.25 4.44 29.55%
EY 15.27 13.78 12.96 14.02 17.31 19.06 22.55 -22.86%
DY 9.78 7.69 8.54 8.27 7.00 7.65 7.27 21.84%
P/NAPS 0.82 1.17 1.11 1.16 1.02 1.02 0.95 -9.33%

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