[MBMR] YoY 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- -5.65%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
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 332,565 272,539 208,721 220,586 201,876 176,577 145,369 14.78%
PBT 37,911 28,107 17,349 28,573 41,411 37,483 14,796 16.96%
Tax -4,754 -2,224 -5,901 -9,108 -13,367 -9,852 -4,132 2.36%
NP 33,157 25,883 11,448 19,465 28,044 27,631 10,664 20.80%
-
NP to SH 28,793 22,943 11,448 19,465 28,044 27,631 10,664 17.99%
-
Tax Rate 12.54% 7.91% 34.01% 31.88% 32.28% 26.28% 27.93% -
Total Cost 299,408 246,656 197,273 201,121 173,832 148,946 134,705 14.23%
-
Net Worth 649,577 556,573 519,725 512,725 484,396 410,993 19,389,091 -43.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 649,577 556,573 519,725 512,725 484,396 410,993 19,389,091 -43.20%
NOSH 236,210 234,841 234,110 232,002 231,768 138,849 9,694,545 -46.14%
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 9.97% 9.50% 5.48% 8.82% 13.89% 15.65% 7.34% -
ROE 4.43% 4.12% 2.20% 3.80% 5.79% 6.72% 0.06% -
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 140.79 116.05 89.15 95.08 87.10 127.17 1.50 113.10%
EPS 12.19 9.77 4.89 8.39 12.11 19.90 11.10 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 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 85.08 69.72 53.40 56.43 51.65 45.17 37.19 14.78%
EPS 7.37 5.87 2.93 4.98 7.17 7.07 2.73 17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6618 1.4239 1.3296 1.3117 1.2392 1.0514 49.6027 -43.20%
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 1.55 1.77 1.96 2.61 2.22 1.35 174.73 -54.48%
P/EPS 17.88 20.98 35.79 29.56 15.95 8.64 2,381.82 -55.73%
EY 5.59 4.77 2.79 3.38 6.27 11.57 0.04 127.71%
DY 0.00 0.00 0.00 0.00 0.00 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 1.60 1.74 2.11 2.59 2.27 1.63 138.71 -52.45%
P/EPS 18.46 20.68 38.45 29.32 16.36 10.40 1,890.91 -53.75%
EY 5.42 4.84 2.60 3.41 6.11 9.61 0.05 118.28%
DY 0.00 0.00 0.00 0.00 0.00 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