[MBMR] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.91%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 770,122 751,412 716,002 697,848 705,431 677,205 653,166 11.59%
PBT 127,590 140,428 151,768 155,248 165,875 161,947 145,822 -8.51%
Tax -53,616 -57,875 -62,262 -65,138 -62,411 -58,896 -50,855 3.58%
NP 73,974 82,553 89,506 90,110 103,464 103,051 94,967 -15.32%
-
NP to SH 73,974 82,553 89,506 90,110 103,464 103,051 94,967 -15.32%
-
Tax Rate 42.02% 41.21% 41.02% 41.96% 37.63% 36.37% 34.87% -
Total Cost 696,148 668,859 626,496 607,738 601,967 574,154 558,199 15.84%
-
Net Worth 512,725 507,661 507,671 463,589 484,396 417,939 418,348 14.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 48,678 48,678 36,174 36,174 33,375 33,375 38,945 16.01%
Div Payout % 65.80% 58.97% 40.42% 40.14% 32.26% 32.39% 41.01% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 512,725 507,661 507,671 463,589 484,396 417,939 418,348 14.51%
NOSH 232,002 231,808 231,813 231,794 231,768 139,313 139,449 40.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.61% 10.99% 12.50% 12.91% 14.67% 15.22% 14.54% -
ROE 14.43% 16.26% 17.63% 19.44% 21.36% 24.66% 22.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 331.95 324.15 308.87 301.06 304.37 486.10 468.39 -20.49%
EPS 31.89 35.61 38.61 38.87 44.64 73.97 68.10 -39.66%
DPS 21.00 21.00 15.60 15.61 14.40 24.00 28.00 -17.43%
NAPS 2.21 2.19 2.19 2.00 2.09 3.00 3.00 -18.41%
Adjusted Per Share Value based on latest NOSH - 231,794
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 197.02 192.23 183.17 178.53 180.47 173.25 167.10 11.59%
EPS 18.92 21.12 22.90 23.05 26.47 26.36 24.30 -15.35%
DPS 12.45 12.45 9.25 9.25 8.54 8.54 9.96 16.02%
NAPS 1.3117 1.2987 1.2988 1.186 1.2392 1.0692 1.0703 14.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.48 2.34 2.07 2.22 1.93 4.00 3.57 -
P/RPS 0.75 0.72 0.67 0.74 0.63 0.82 0.76 -0.87%
P/EPS 7.78 6.57 5.36 5.71 4.32 5.41 5.24 30.11%
EY 12.86 15.22 18.65 17.51 23.13 18.49 19.08 -23.10%
DY 8.47 8.97 7.54 7.03 7.46 6.00 7.84 5.28%
P/NAPS 1.12 1.07 0.95 1.11 0.92 1.33 1.19 -3.95%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 -
Price 2.46 2.54 2.23 2.04 1.98 3.96 4.23 -
P/RPS 0.74 0.78 0.72 0.68 0.65 0.81 0.90 -12.22%
P/EPS 7.72 7.13 5.78 5.25 4.44 5.35 6.21 15.60%
EY 12.96 14.02 17.31 19.06 22.55 18.68 16.10 -13.45%
DY 8.54 8.27 7.00 7.65 7.27 6.06 6.62 18.48%
P/NAPS 1.11 1.16 1.02 1.02 0.95 1.32 1.41 -14.72%

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