[MBMR] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -10.48%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 210,650 230,008 200,704 155,867 157,461 167,971 147,253 6.14%
PBT 18,936 34,503 30,056 23,766 38,153 48,779 15,441 3.45%
Tax 875 -6,089 -10,274 -6,341 -21,661 -18,898 -5,625 -
NP 19,811 28,414 19,782 17,425 16,492 29,881 9,816 12.41%
-
NP to SH 13,337 25,619 19,782 17,425 16,492 29,881 9,816 5.23%
-
Tax Rate -4.62% 17.65% 34.18% 26.68% 56.77% 38.74% 36.43% -
Total Cost 190,839 201,594 180,922 138,442 140,969 138,090 137,437 5.62%
-
Net Worth 473,586 469,707 537,742 464,743 463,589 411,384 364,725 4.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 12,976 21,136 21,133 20,913 27,815 41,694 11,136 2.58%
Div Payout % 97.30% 82.50% 106.83% 120.02% 168.66% 139.53% 113.45% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 473,586 469,707 537,742 464,743 463,589 411,384 364,725 4.44%
NOSH 236,793 234,853 234,821 232,371 231,794 138,981 139,208 9.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.40% 12.35% 9.86% 11.18% 10.47% 17.79% 6.67% -
ROE 2.82% 5.45% 3.68% 3.75% 3.56% 7.26% 2.69% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 88.96 97.94 85.47 67.08 67.93 120.86 105.78 -2.84%
EPS 5.64 10.91 8.44 7.50 7.12 21.50 7.10 -3.76%
DPS 5.48 9.00 9.00 9.00 12.00 30.00 8.00 -6.10%
NAPS 2.00 2.00 2.29 2.00 2.00 2.96 2.62 -4.39%
Adjusted Per Share Value based on latest NOSH - 232,371
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.88 58.83 51.33 39.87 40.27 42.96 37.66 6.14%
EPS 3.41 6.55 5.06 4.46 4.22 7.64 2.51 5.23%
DPS 3.32 5.41 5.41 5.35 7.11 10.66 2.85 2.57%
NAPS 1.2113 1.2014 1.3754 1.1887 1.1857 1.0522 0.9329 4.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.25 2.09 1.70 2.46 2.22 2.77 1.61 -
P/RPS 2.53 2.13 1.99 3.67 3.27 2.29 1.52 8.85%
P/EPS 39.95 19.16 20.18 32.81 31.20 12.88 22.83 9.76%
EY 2.50 5.22 4.96 3.05 3.20 7.76 4.38 -8.91%
DY 2.44 4.31 5.29 3.66 5.41 10.83 4.97 -11.17%
P/NAPS 1.13 1.05 0.74 1.23 1.11 0.94 0.61 10.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 03/03/06 09/03/05 26/02/04 28/02/03 22/02/02 30/03/01 -
Price 2.43 2.16 1.81 2.34 2.04 3.34 1.46 -
P/RPS 2.73 2.21 2.12 3.49 3.00 2.76 1.38 12.03%
P/EPS 43.14 19.80 21.49 31.21 28.67 15.53 20.71 13.00%
EY 2.32 5.05 4.65 3.20 3.49 6.44 4.83 -11.49%
DY 2.26 4.17 4.97 3.85 5.88 8.98 5.48 -13.71%
P/NAPS 1.22 1.08 0.79 1.17 1.02 1.13 0.56 13.85%

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