[MBMR] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.8%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,228,482 953,088 806,734 816,880 720,516 608,412 536,012 14.81%
PBT 137,284 82,962 56,678 119,246 156,125 108,486 56,444 15.95%
Tax -15,404 -9,301 -21,542 -42,605 -57,969 -31,645 -19,682 -4.00%
NP 121,880 73,661 35,136 76,641 98,156 76,841 36,761 22.10%
-
NP to SH 105,006 63,832 35,136 76,641 98,156 76,841 36,761 19.10%
-
Tax Rate 11.22% 11.21% 38.01% 35.73% 37.13% 29.17% 34.87% -
Total Cost 1,106,602 879,426 771,598 740,238 622,360 531,570 499,250 14.17%
-
Net Worth 649,404 556,455 520,012 512,643 483,835 411,054 16,217,646 -41.49%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 28,337 28,174 28,108 27,835 18,520 - - -
Div Payout % 26.99% 44.14% 80.00% 36.32% 18.87% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 649,404 556,455 520,012 512,643 483,835 411,054 16,217,646 -41.49%
NOSH 236,146 234,791 234,240 231,965 231,500 138,869 8,108,823 -44.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.92% 7.73% 4.36% 9.38% 13.62% 12.63% 6.86% -
ROE 16.17% 11.47% 6.76% 14.95% 20.29% 18.69% 0.23% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 520.22 405.93 344.41 352.16 311.24 438.12 6.61 106.94%
EPS 44.47 27.19 15.00 33.04 42.37 55.33 44.80 -0.12%
DPS 12.00 12.00 12.00 12.00 8.00 0.00 0.00 -
NAPS 2.75 2.37 2.22 2.21 2.09 2.96 2.00 5.44%
Adjusted Per Share Value based on latest NOSH - 232,002
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 314.21 243.77 206.34 208.94 184.29 155.62 137.10 14.81%
EPS 26.86 16.33 8.99 19.60 25.11 19.65 9.40 19.11%
DPS 7.25 7.21 7.19 7.12 4.74 0.00 0.00 -
NAPS 1.661 1.4233 1.3301 1.3112 1.2375 1.0514 41.4804 -41.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.18 2.05 1.75 2.48 1.93 1.72 2.62 -
P/RPS 0.42 0.51 0.51 0.70 0.62 0.39 39.64 -53.11%
P/EPS 4.90 7.54 11.67 7.51 4.55 3.11 577.92 -54.82%
EY 20.40 13.26 8.57 13.32 21.97 32.17 0.17 122.00%
DY 5.50 5.85 6.86 4.84 4.15 0.00 0.00 -
P/NAPS 0.79 0.86 0.79 1.12 0.92 0.58 1.31 -8.08%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 25/11/05 26/11/04 21/11/03 15/11/02 15/11/01 10/11/00 -
Price 2.25 2.02 1.88 2.46 1.98 2.07 2.08 -
P/RPS 0.43 0.50 0.55 0.70 0.64 0.47 31.47 -51.08%
P/EPS 5.06 7.43 12.53 7.45 4.67 3.74 458.81 -52.80%
EY 19.76 13.46 7.98 13.43 21.41 26.73 0.22 111.54%
DY 5.33 5.94 6.38 4.88 4.04 0.00 0.00 -
P/NAPS 0.82 0.85 0.85 1.11 0.95 0.70 1.04 -3.88%

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