[MBMR] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 29.7%
YoY- 133.99%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 705,431 677,205 653,166 612,572 594,781 566,500 554,543 17.38%
PBT 165,875 161,947 145,822 130,144 96,805 74,118 64,531 87.53%
Tax -62,411 -58,896 -50,855 -42,668 -29,359 -23,639 -21,190 105.33%
NP 103,464 103,051 94,967 87,476 67,446 50,479 43,341 78.52%
-
NP to SH 103,464 103,051 94,967 87,476 67,446 50,479 43,341 78.52%
-
Tax Rate 37.63% 36.37% 34.87% 32.79% 30.33% 31.89% 32.84% -
Total Cost 601,967 574,154 558,199 525,096 527,335 516,021 511,202 11.50%
-
Net Worth 484,396 417,939 418,348 277,962 277,698 384,428 371,609 19.30%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 33,375 33,375 38,945 38,945 25,065 25,065 11,136 107.73%
Div Payout % 32.26% 32.39% 41.01% 44.52% 37.16% 49.65% 25.70% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 484,396 417,939 418,348 277,962 277,698 384,428 371,609 19.30%
NOSH 231,768 139,313 139,449 138,981 138,849 139,285 138,144 41.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.67% 15.22% 14.54% 14.28% 11.34% 8.91% 7.82% -
ROE 21.36% 24.66% 22.70% 31.47% 24.29% 13.13% 11.66% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 304.37 486.10 468.39 440.76 428.36 406.72 401.42 -16.83%
EPS 44.64 73.97 68.10 62.94 48.57 36.24 31.37 26.48%
DPS 14.40 24.00 28.00 28.00 18.00 18.00 8.06 47.18%
NAPS 2.09 3.00 3.00 2.00 2.00 2.76 2.69 -15.47%
Adjusted Per Share Value based on latest NOSH - 138,981
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 180.47 173.25 167.10 156.71 152.16 144.93 141.87 17.38%
EPS 26.47 26.36 24.30 22.38 17.25 12.91 11.09 78.50%
DPS 8.54 8.54 9.96 9.96 6.41 6.41 2.85 107.70%
NAPS 1.2392 1.0692 1.0703 0.7111 0.7104 0.9835 0.9507 19.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.93 4.00 3.57 2.77 1.72 1.58 1.46 -
P/RPS 0.63 0.82 0.76 0.63 0.40 0.39 0.36 45.17%
P/EPS 4.32 5.41 5.24 4.40 3.54 4.36 4.65 -4.78%
EY 23.13 18.49 19.08 22.72 28.24 22.94 21.49 5.02%
DY 7.46 6.00 7.84 10.11 10.47 11.39 5.52 22.21%
P/NAPS 0.92 1.33 1.19 1.39 0.86 0.57 0.54 42.60%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 -
Price 1.98 3.96 4.23 3.34 2.07 1.92 1.59 -
P/RPS 0.65 0.81 0.90 0.76 0.48 0.47 0.40 38.17%
P/EPS 4.44 5.35 6.21 5.31 4.26 5.30 5.07 -8.45%
EY 22.55 18.68 16.10 18.84 23.47 18.88 19.73 9.30%
DY 7.27 6.06 6.62 8.38 8.70 9.37 5.07 27.13%
P/NAPS 0.95 1.32 1.41 1.67 1.04 0.70 0.59 37.33%

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