[MBMR] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 77.24%
YoY- -54.16%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 847,303 921,362 714,816 605,051 612,660 540,387 456,309 10.86%
PBT 110,404 102,963 62,222 42,509 89,435 117,094 81,365 5.21%
Tax -10,390 -11,553 -6,976 -16,157 -31,954 -43,477 -23,734 -12.85%
NP 100,014 91,410 55,246 26,352 57,481 73,617 57,631 9.61%
-
NP to SH 87,874 78,755 47,874 26,352 57,481 73,617 57,631 7.28%
-
Tax Rate 9.41% 11.22% 11.21% 38.01% 35.73% 37.13% 29.17% -
Total Cost 747,289 829,952 659,570 578,699 555,179 466,770 398,678 11.03%
-
Net Worth 731,281 649,404 556,455 520,012 512,643 483,834 411,054 10.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 14,433 21,253 21,131 21,081 20,876 13,890 - -
Div Payout % 16.42% 26.99% 44.14% 80.00% 36.32% 18.87% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 731,281 649,404 556,455 520,012 512,643 483,834 411,054 10.07%
NOSH 240,552 236,146 234,791 234,240 231,965 231,500 138,869 9.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.80% 9.92% 7.73% 4.36% 9.38% 13.62% 12.63% -
ROE 12.02% 12.13% 8.60% 5.07% 11.21% 15.22% 14.02% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 352.23 390.16 304.45 258.30 264.12 233.43 328.59 1.16%
EPS 36.53 33.35 20.39 11.25 24.78 31.78 41.50 -2.10%
DPS 6.00 9.00 9.00 9.00 9.00 6.00 0.00 -
NAPS 3.04 2.75 2.37 2.22 2.21 2.09 2.96 0.44%
Adjusted Per Share Value based on latest NOSH - 234,110
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 216.76 235.71 182.87 154.79 156.74 138.25 116.74 10.85%
EPS 22.48 20.15 12.25 6.74 14.71 18.83 14.74 7.28%
DPS 3.69 5.44 5.41 5.39 5.34 3.55 0.00 -
NAPS 1.8708 1.6614 1.4236 1.3303 1.3115 1.2378 1.0516 10.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.60 2.18 2.05 1.75 2.48 1.93 1.72 -
P/RPS 0.74 0.56 0.67 0.68 0.94 0.83 0.52 6.05%
P/EPS 7.12 6.54 10.05 15.56 10.01 6.07 4.14 9.45%
EY 14.05 15.30 9.95 6.43 9.99 16.48 24.13 -8.61%
DY 2.31 4.13 4.39 5.14 3.63 3.11 0.00 -
P/NAPS 0.86 0.79 0.86 0.79 1.12 0.92 0.58 6.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 15/11/02 15/11/01 -
Price 2.63 2.25 2.02 1.88 2.46 1.98 2.07 -
P/RPS 0.75 0.58 0.66 0.73 0.93 0.85 0.63 2.94%
P/EPS 7.20 6.75 9.91 16.71 9.93 6.23 4.99 6.29%
EY 13.89 14.82 10.09 5.98 10.07 16.06 20.05 -5.93%
DY 2.28 4.00 4.46 4.79 3.66 3.03 0.00 -
P/NAPS 0.87 0.82 0.85 0.85 1.11 0.95 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