[MBMR] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -3.89%
YoY- -60.89%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,054,412 1,177,594 884,554 792,660 784,148 694,806 547,756 11.52%
PBT 122,284 130,104 68,230 50,246 121,726 151,366 87,764 5.68%
Tax -10,328 -13,598 -9,504 -20,510 -45,694 -60,222 -27,764 -15.18%
NP 111,956 116,506 58,726 29,736 76,032 91,144 60,000 10.95%
-
NP to SH 98,820 99,924 49,862 29,736 76,032 91,144 60,000 8.66%
-
Tax Rate 8.45% 10.45% 13.93% 40.82% 37.54% 39.79% 31.63% -
Total Cost 942,456 1,061,088 825,828 762,924 708,116 603,662 487,756 11.59%
-
Net Worth 703,456 633,640 549,327 535,529 507,343 455,720 383,333 10.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 42,278 41,699 16,672 27,777 -
Div Payout % - - - 142.18% 54.84% 18.29% 46.30% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 703,456 633,640 549,327 535,529 507,343 455,720 383,333 10.64%
NOSH 240,087 235,553 234,755 234,881 231,663 138,939 138,888 9.54%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.62% 9.89% 6.64% 3.75% 9.70% 13.12% 10.95% -
ROE 14.05% 15.77% 9.08% 5.55% 14.99% 20.00% 15.65% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 439.18 499.93 376.80 337.47 338.49 500.08 394.38 1.80%
EPS 41.16 42.42 21.24 12.66 32.82 65.60 43.20 -0.80%
DPS 0.00 0.00 0.00 18.00 18.00 12.00 20.00 -
NAPS 2.93 2.69 2.34 2.28 2.19 3.28 2.76 1.00%
Adjusted Per Share Value based on latest NOSH - 234,736
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 269.75 301.26 226.29 202.78 200.61 177.75 140.13 11.52%
EPS 25.28 25.56 12.76 7.61 19.45 23.32 15.35 8.66%
DPS 0.00 0.00 0.00 10.82 10.67 4.27 7.11 -
NAPS 1.7996 1.621 1.4053 1.37 1.2979 1.1659 0.9807 10.64%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.51 2.29 1.90 1.89 2.34 4.00 1.58 -
P/RPS 0.57 0.46 0.50 0.56 0.69 0.80 0.40 6.07%
P/EPS 6.10 5.40 8.95 14.93 7.13 6.10 3.66 8.88%
EY 16.40 18.52 11.18 6.70 14.03 16.40 27.34 -8.16%
DY 0.00 0.00 0.00 9.52 7.69 3.00 12.66 -
P/NAPS 0.86 0.85 0.81 0.83 1.07 1.22 0.57 7.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 15/08/02 17/08/01 -
Price 2.54 2.12 2.00 1.81 2.54 3.96 1.92 -
P/RPS 0.58 0.42 0.53 0.54 0.75 0.79 0.49 2.84%
P/EPS 6.17 5.00 9.42 14.30 7.74 6.04 4.44 5.63%
EY 16.20 20.01 10.62 6.99 12.92 16.57 22.50 -5.32%
DY 0.00 0.00 0.00 9.94 7.09 3.03 10.42 -
P/NAPS 0.87 0.79 0.85 0.79 1.16 1.21 0.70 3.68%

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