[MBMR] YoY 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- 18.66%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
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 317,365 238,384 220,015 212,020 181,329 152,571 140,614 14.52%
PBT 37,001 18,841 12,954 32,898 44,238 28,113 18,526 12.21%
Tax -4,002 -2,873 -5,818 -12,267 -16,654 -8,613 -6,164 -6.94%
NP 32,999 15,968 7,136 20,631 27,584 19,500 12,362 17.77%
-
NP to SH 27,990 13,011 7,136 20,631 27,584 19,500 12,362 14.58%
-
Tax Rate 10.82% 15.25% 44.91% 37.29% 37.65% 30.64% 33.27% -
Total Cost 284,366 222,416 212,879 191,389 153,745 133,071 128,252 14.18%
-
Net Worth 633,757 549,646 535,199 507,661 456,947 384,428 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 - - 21,126 20,862 8,358 13,928 - -
Div Payout % - - 296.05% 101.12% 30.30% 71.43% - -
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 633,757 549,646 535,199 507,661 456,947 384,428 0 -
NOSH 235,597 234,891 234,736 231,808 139,313 139,285 7,272,941 -43.52%
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 10.40% 6.70% 3.24% 9.73% 15.21% 12.78% 8.79% -
ROE 4.42% 2.37% 1.33% 4.06% 6.04% 5.07% 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 134.71 101.49 93.73 91.46 130.16 109.54 1.93 102.84%
EPS 11.88 5.54 3.04 8.90 19.80 14.00 16.50 -5.32%
DPS 0.00 0.00 9.00 9.00 6.00 10.00 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 81.19 60.99 56.29 54.24 46.39 39.03 35.97 14.52%
EPS 7.16 3.33 1.83 5.28 7.06 4.99 3.16 14.59%
DPS 0.00 0.00 5.40 5.34 2.14 3.56 0.00 -
NAPS 1.6213 1.4061 1.3692 1.2987 1.169 0.9835 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 1.70 1.87 2.02 2.56 3.07 1.44 147.41 -52.45%
P/EPS 19.28 34.30 62.17 26.29 20.20 11.29 1,676.74 -52.47%
EY 5.19 2.92 1.61 3.80 4.95 8.86 0.06 110.22%
DY 0.00 0.00 4.76 3.85 1.50 6.33 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 1.57 1.97 1.93 2.78 3.04 1.75 155.17 -53.47%
P/EPS 17.84 36.11 59.54 28.54 20.00 13.71 1,764.99 -53.48%
EY 5.60 2.77 1.68 3.50 5.00 7.29 0.06 112.90%
DY 0.00 0.00 4.97 3.54 1.52 5.21 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