[MBMR] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
10-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 5.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 566,500 554,543 549,262 520,998 482,092 341,478 225,452 -0.93%
PBT 74,118 64,531 57,773 50,013 47,449 28,923 19,913 -1.32%
Tax -23,639 -21,190 -20,388 -17,492 -16,563 -10,399 -5,932 -1.39%
NP 50,479 43,341 37,385 32,521 30,886 18,524 13,981 -1.29%
-
NP to SH 50,479 43,341 37,385 32,521 30,886 18,524 13,981 -1.29%
-
Tax Rate 31.89% 32.84% 35.29% 34.97% 34.91% 35.95% 29.79% -
Total Cost 516,021 511,202 511,877 488,477 451,206 322,954 211,471 -0.90%
-
Net Worth 384,428 371,609 364,725 19,389,091 0 15,143,333 154,362 -0.92%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 25,065 11,136 11,136 6,338 6,338 6,338 6,338 -1.38%
Div Payout % 49.65% 25.70% 29.79% 19.49% 20.52% 34.22% 45.34% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 384,428 371,609 364,725 19,389,091 0 15,143,333 154,362 -0.92%
NOSH 139,285 138,144 139,208 9,694,545 7,272,941 7,571,666 74,571 -0.63%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 8.91% 7.82% 6.81% 6.24% 6.41% 5.42% 6.20% -
ROE 13.13% 11.66% 10.25% 0.17% 0.00% 0.12% 9.06% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 406.72 401.42 394.56 5.37 6.63 4.51 302.33 -0.30%
EPS 36.24 31.37 26.86 0.34 0.42 0.24 18.75 -0.66%
DPS 18.00 8.06 8.00 0.07 0.09 0.08 8.50 -0.75%
NAPS 2.76 2.69 2.62 2.00 0.00 2.00 2.07 -0.29%
Adjusted Per Share Value based on latest NOSH - 9,694,545
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 144.93 141.87 140.52 133.29 123.33 87.36 57.68 -0.93%
EPS 12.91 11.09 9.56 8.32 7.90 4.74 3.58 -1.29%
DPS 6.41 2.85 2.85 1.62 1.62 1.62 1.62 -1.38%
NAPS 0.9835 0.9507 0.9331 49.6027 0.00 38.7409 0.3949 -0.92%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.58 1.46 1.61 2.62 2.85 3.65 0.00 -
P/RPS 0.39 0.36 0.41 48.75 43.00 80.93 0.00 -100.00%
P/EPS 4.36 4.65 6.00 781.02 671.11 1,491.93 0.00 -100.00%
EY 22.94 21.49 16.68 0.13 0.15 0.07 0.00 -100.00%
DY 11.39 5.52 4.97 0.02 0.03 0.02 0.00 -100.00%
P/NAPS 0.57 0.54 0.61 1.31 0.00 1.83 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 17/08/01 09/07/01 30/03/01 10/11/00 22/08/00 - - -
Price 1.92 1.59 1.46 2.08 3.00 0.00 0.00 -
P/RPS 0.47 0.40 0.37 38.70 45.26 0.00 0.00 -100.00%
P/EPS 5.30 5.07 5.44 620.05 706.43 0.00 0.00 -100.00%
EY 18.88 19.73 18.39 0.16 0.14 0.00 0.00 -100.00%
DY 9.37 5.07 5.48 0.03 0.03 0.00 0.00 -100.00%
P/NAPS 0.70 0.59 0.56 1.04 0.00 0.00 0.00 -100.00%

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