[MBMR] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
04-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -58.69%
YoY- -55.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,013,660 1,085,728 815,572 705,260 720,220 664,296 485,228 13.05%
PBT 91,916 112,204 61,092 48,684 111,864 125,780 63,072 6.47%
Tax -8,088 -11,188 -7,516 -17,744 -42,320 -53,824 -21,076 -14.74%
NP 83,828 101,016 53,576 30,940 69,544 71,956 41,996 12.20%
-
NP to SH 74,944 87,888 47,676 30,940 69,544 71,956 41,996 10.12%
-
Tax Rate 8.80% 9.97% 12.30% 36.45% 37.83% 42.79% 33.42% -
Total Cost 929,832 984,712 761,996 674,320 650,676 592,340 443,232 13.13%
-
Net Worth 670,854 608,237 534,947 522,635 507,671 429,504 371,609 10.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 670,854 608,237 534,947 522,635 507,671 429,504 371,609 10.34%
NOSH 239,590 235,751 234,625 232,282 231,813 139,449 138,144 9.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.27% 9.30% 6.57% 4.39% 9.66% 10.83% 8.65% -
ROE 11.17% 14.45% 8.91% 5.92% 13.70% 16.75% 11.30% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 423.08 460.54 347.61 303.62 310.69 476.37 351.25 3.14%
EPS 31.28 37.28 20.32 13.32 30.00 51.60 30.40 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.58 2.28 2.25 2.19 3.08 2.69 0.66%
Adjusted Per Share Value based on latest NOSH - 232,282
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 259.32 277.76 208.65 180.43 184.25 169.95 124.13 13.05%
EPS 19.17 22.48 12.20 7.92 17.79 18.41 10.74 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7162 1.556 1.3685 1.337 1.2988 1.0988 0.9507 10.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.31 2.23 1.69 2.15 2.07 3.57 1.46 -
P/RPS 0.55 0.48 0.49 0.71 0.67 0.75 0.42 4.59%
P/EPS 7.38 5.98 8.32 16.14 6.90 6.92 4.80 7.42%
EY 13.54 16.72 12.02 6.20 14.49 14.45 20.82 -6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 0.74 0.96 0.95 1.16 0.54 7.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 02/06/06 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 -
Price 2.49 2.20 1.62 1.84 2.23 4.23 1.59 -
P/RPS 0.59 0.48 0.47 0.61 0.72 0.89 0.45 4.61%
P/EPS 7.96 5.90 7.97 13.81 7.43 8.20 5.23 7.24%
EY 12.56 16.95 12.54 7.24 13.45 12.20 19.12 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.71 0.82 1.02 1.37 0.59 7.08%

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