[MBMR] YoY Annualized Quarter 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- 9.33%
YoY- -16.58%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,177,594 884,554 792,660 784,148 694,806 547,756 513,280 14.83%
PBT 130,104 68,230 50,246 121,726 151,366 87,764 55,074 15.39%
Tax -13,598 -9,504 -20,510 -45,694 -60,222 -27,764 -21,260 -7.17%
NP 116,506 58,726 29,736 76,032 91,144 60,000 33,814 22.88%
-
NP to SH 99,924 49,862 29,736 76,032 91,144 60,000 33,814 19.78%
-
Tax Rate 10.45% 13.93% 40.82% 37.54% 39.79% 31.63% 38.60% -
Total Cost 1,061,088 825,828 762,924 708,116 603,662 487,756 479,466 14.14%
-
Net Worth 633,640 549,327 535,529 507,343 455,720 383,333 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 42,278 41,699 16,672 27,777 - -
Div Payout % - - 142.18% 54.84% 18.29% 46.30% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 633,640 549,327 535,529 507,343 455,720 383,333 0 -
NOSH 235,553 234,755 234,881 231,663 138,939 138,888 7,350,869 -43.62%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.89% 6.64% 3.75% 9.70% 13.12% 10.95% 6.59% -
ROE 15.77% 9.08% 5.55% 14.99% 20.00% 15.65% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 499.93 376.80 337.47 338.49 500.08 394.38 6.98 103.72%
EPS 42.42 21.24 12.66 32.82 65.60 43.20 45.00 -0.97%
DPS 0.00 0.00 18.00 18.00 12.00 20.00 0.00 -
NAPS 2.69 2.34 2.28 2.19 3.28 2.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 231,808
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 301.26 226.29 202.78 200.61 177.75 140.13 131.31 14.83%
EPS 25.56 12.76 7.61 19.45 23.32 15.35 8.65 19.78%
DPS 0.00 0.00 10.82 10.67 4.27 7.11 0.00 -
NAPS 1.621 1.4053 1.37 1.2979 1.1659 0.9807 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.29 1.90 1.89 2.34 4.00 1.58 2.85 -
P/RPS 0.46 0.50 0.56 0.69 0.80 0.40 40.82 -52.63%
P/EPS 5.40 8.95 14.93 7.13 6.10 3.66 619.57 -54.61%
EY 18.52 11.18 6.70 14.03 16.40 27.34 0.16 120.68%
DY 0.00 0.00 9.52 7.69 3.00 12.66 0.00 -
P/NAPS 0.85 0.81 0.83 1.07 1.22 0.57 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 27/08/04 25/08/03 15/08/02 17/08/01 22/08/00 -
Price 2.12 2.00 1.81 2.54 3.96 1.92 3.00 -
P/RPS 0.42 0.53 0.54 0.75 0.79 0.49 42.96 -53.74%
P/EPS 5.00 9.42 14.30 7.74 6.04 4.44 652.17 -55.57%
EY 20.01 10.62 6.99 12.92 16.57 22.50 0.15 125.95%
DY 0.00 0.00 9.94 7.09 3.03 10.42 0.00 -
P/NAPS 0.79 0.85 0.79 1.16 1.21 0.70 0.00 -

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