[MBMR] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.4%
YoY- 53.4%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 751,412 716,002 697,848 705,431 677,205 653,166 612,572 14.63%
PBT 140,428 151,768 155,248 165,875 161,947 145,822 130,144 5.21%
Tax -57,875 -62,262 -65,138 -62,411 -58,896 -50,855 -42,668 22.60%
NP 82,553 89,506 90,110 103,464 103,051 94,967 87,476 -3.79%
-
NP to SH 82,553 89,506 90,110 103,464 103,051 94,967 87,476 -3.79%
-
Tax Rate 41.21% 41.02% 41.96% 37.63% 36.37% 34.87% 32.79% -
Total Cost 668,859 626,496 607,738 601,967 574,154 558,199 525,096 17.55%
-
Net Worth 507,661 507,671 463,589 484,396 417,939 418,348 277,962 49.57%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 48,678 36,174 36,174 33,375 33,375 38,945 38,945 16.08%
Div Payout % 58.97% 40.42% 40.14% 32.26% 32.39% 41.01% 44.52% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 507,661 507,671 463,589 484,396 417,939 418,348 277,962 49.57%
NOSH 231,808 231,813 231,794 231,768 139,313 139,449 138,981 40.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.99% 12.50% 12.91% 14.67% 15.22% 14.54% 14.28% -
ROE 16.26% 17.63% 19.44% 21.36% 24.66% 22.70% 31.47% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 324.15 308.87 301.06 304.37 486.10 468.39 440.76 -18.56%
EPS 35.61 38.61 38.87 44.64 73.97 68.10 62.94 -31.66%
DPS 21.00 15.60 15.61 14.40 24.00 28.00 28.00 -17.49%
NAPS 2.19 2.19 2.00 2.09 3.00 3.00 2.00 6.25%
Adjusted Per Share Value based on latest NOSH - 231,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 192.23 183.17 178.53 180.47 173.25 167.10 156.71 14.63%
EPS 21.12 22.90 23.05 26.47 26.36 24.30 22.38 -3.79%
DPS 12.45 9.25 9.25 8.54 8.54 9.96 9.96 16.08%
NAPS 1.2987 1.2988 1.186 1.2392 1.0692 1.0703 0.7111 49.57%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.34 2.07 2.22 1.93 4.00 3.57 2.77 -
P/RPS 0.72 0.67 0.74 0.63 0.82 0.76 0.63 9.33%
P/EPS 6.57 5.36 5.71 4.32 5.41 5.24 4.40 30.73%
EY 15.22 18.65 17.51 23.13 18.49 19.08 22.72 -23.49%
DY 8.97 7.54 7.03 7.46 6.00 7.84 10.11 -7.68%
P/NAPS 1.07 0.95 1.11 0.92 1.33 1.19 1.39 -16.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 -
Price 2.54 2.23 2.04 1.98 3.96 4.23 3.34 -
P/RPS 0.78 0.72 0.68 0.65 0.81 0.90 0.76 1.75%
P/EPS 7.13 5.78 5.25 4.44 5.35 6.21 5.31 21.77%
EY 14.02 17.31 19.06 22.55 18.68 16.10 18.84 -17.92%
DY 8.27 7.00 7.65 7.27 6.06 6.62 8.38 -0.87%
P/NAPS 1.16 1.02 1.02 0.95 1.32 1.41 1.67 -21.62%

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