[MBMR] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.51%
YoY- 104.15%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 851,702 772,783 751,412 677,205 566,500 482,092 12.04%
PBT 81,519 77,464 140,428 161,947 74,118 47,449 11.42%
Tax -20,927 -25,703 -57,875 -58,896 -23,639 -16,563 4.78%
NP 60,592 51,761 82,553 103,051 50,479 30,886 14.41%
-
NP to SH 56,160 51,761 82,553 103,051 50,479 30,886 12.69%
-
Tax Rate 25.67% 33.18% 41.21% 36.37% 31.89% 34.91% -
Total Cost 791,110 721,022 668,859 574,154 516,021 451,206 11.87%
-
Net Worth 549,646 535,199 507,661 417,939 384,428 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 21,133 42,039 48,678 33,375 25,065 6,338 27.21%
Div Payout % 37.63% 81.22% 58.97% 32.39% 49.65% 20.52% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 549,646 535,199 507,661 417,939 384,428 0 -
NOSH 234,891 234,736 231,808 139,313 139,285 7,272,941 -49.65%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.11% 6.70% 10.99% 15.22% 8.91% 6.41% -
ROE 10.22% 9.67% 16.26% 24.66% 13.13% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 362.59 329.21 324.15 486.10 406.72 6.63 122.53%
EPS 23.91 22.05 35.61 73.97 36.24 0.42 124.32%
DPS 9.00 18.00 21.00 24.00 18.00 0.09 151.06%
NAPS 2.34 2.28 2.19 3.00 2.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 139,313
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 217.89 197.70 192.23 173.25 144.93 123.33 12.04%
EPS 14.37 13.24 21.12 26.36 12.91 7.90 12.70%
DPS 5.41 10.75 12.45 8.54 6.41 1.62 27.25%
NAPS 1.4061 1.3692 1.2987 1.0692 0.9835 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.90 1.89 2.34 4.00 1.58 2.85 -
P/RPS 0.52 0.57 0.72 0.82 0.39 43.00 -58.62%
P/EPS 7.95 8.57 6.57 5.41 4.36 671.11 -58.79%
EY 12.58 11.67 15.22 18.49 22.94 0.15 142.38%
DY 4.74 9.52 8.97 6.00 11.39 0.03 175.10%
P/NAPS 0.81 0.83 1.07 1.33 0.57 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 27/08/04 25/08/03 15/08/02 17/08/01 22/08/00 -
Price 2.00 1.81 2.54 3.96 1.92 3.00 -
P/RPS 0.55 0.55 0.78 0.81 0.47 45.26 -58.58%
P/EPS 8.37 8.21 7.13 5.35 5.30 706.43 -58.79%
EY 11.95 12.18 14.02 18.68 18.88 0.14 143.24%
DY 4.50 9.94 8.27 6.06 9.37 0.03 172.25%
P/NAPS 0.85 0.79 1.16 1.32 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