[MBMR] YoY TTM 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- -10.39%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,151,370 915,520 760,918 770,122 705,431 594,781 520,998 14.12%
PBT 137,466 92,277 66,240 127,590 165,875 96,805 50,013 18.34%
Tax -17,642 -17,250 -22,496 -53,616 -62,411 -29,359 -17,492 0.14%
NP 119,824 75,027 43,744 73,974 103,464 67,446 32,521 24.26%
-
NP to SH 104,374 67,655 43,744 73,974 103,464 67,446 32,521 21.44%
-
Tax Rate 12.83% 18.69% 33.96% 42.02% 37.63% 30.33% 34.97% -
Total Cost 1,031,546 840,493 717,174 696,148 601,967 527,335 488,477 13.26%
-
Net Worth 649,577 556,573 519,725 512,725 484,396 277,698 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 21,136 21,133 42,039 48,678 33,375 25,065 6,338 22.21%
Div Payout % 20.25% 31.24% 96.10% 65.80% 32.26% 37.16% 19.49% -
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 649,577 556,573 519,725 512,725 484,396 277,698 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 10.41% 8.20% 5.75% 9.61% 14.67% 11.34% 6.24% -
ROE 16.07% 12.16% 8.42% 14.43% 21.36% 24.29% 0.17% -
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 487.43 389.85 325.03 331.95 304.37 428.36 5.37 111.92%
EPS 44.19 28.81 18.69 31.89 44.64 48.57 0.34 124.98%
DPS 9.00 9.00 18.00 21.00 14.40 18.00 0.07 124.57%
NAPS 2.75 2.37 2.22 2.21 2.09 2.00 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 294.55 234.22 194.66 197.02 180.47 152.16 133.29 14.12%
EPS 26.70 17.31 11.19 18.92 26.47 17.25 8.32 21.43%
DPS 5.41 5.41 10.75 12.45 8.54 6.41 1.62 22.24%
NAPS 1.6618 1.4239 1.3296 1.3117 1.2392 0.7104 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 0.45 0.53 0.54 0.75 0.63 0.40 48.75 -54.18%
P/EPS 4.93 7.12 9.37 7.78 4.32 3.54 781.02 -56.99%
EY 20.27 14.05 10.68 12.86 23.13 28.24 0.13 131.90%
DY 4.13 4.39 10.29 8.47 7.46 10.47 0.02 143.02%
P/NAPS 0.79 0.86 0.79 1.12 0.92 0.86 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 0.46 0.52 0.58 0.74 0.65 0.48 38.70 -52.21%
P/EPS 5.09 7.01 10.06 7.72 4.44 4.26 620.05 -55.06%
EY 19.64 14.26 9.94 12.96 22.55 23.47 0.16 122.84%
DY 4.00 4.46 9.57 8.54 7.27 8.70 0.03 125.94%
P/NAPS 0.82 0.85 0.85 1.11 0.95 1.04 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