[MBMR] YoY TTM 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- 1.26%
YoY- -16.87%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,132,012 944,824 805,755 768,528 697,848 612,572 549,262 12.80%
PBT 121,899 96,724 72,530 113,203 155,248 130,144 57,773 13.24%
Tax -10,678 -13,065 -26,429 -38,296 -65,138 -42,668 -20,388 -10.21%
NP 111,221 83,659 46,101 74,907 90,110 87,476 37,385 19.91%
-
NP to SH 92,092 73,492 46,101 74,907 90,110 87,476 37,385 16.20%
-
Tax Rate 8.76% 13.51% 36.44% 33.83% 41.96% 32.79% 35.29% -
Total Cost 1,020,791 861,165 759,654 693,621 607,738 525,096 511,877 12.18%
-
Net Worth 473,586 469,707 537,742 464,743 463,589 277,962 364,725 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 42,260 41,776 36,174 38,945 11,136 2.58%
Div Payout % 14.09% 28.76% 91.67% 55.77% 40.14% 44.52% 29.79% -
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 473,586 469,707 537,742 464,743 463,589 277,962 364,725 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 9.83% 8.85% 5.72% 9.75% 12.91% 14.28% 6.81% -
ROE 19.45% 15.65% 8.57% 16.12% 19.44% 31.47% 10.25% -
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 478.06 402.30 343.13 330.73 301.06 440.76 394.56 3.24%
EPS 38.89 31.29 19.63 32.24 38.87 62.94 26.86 6.35%
DPS 5.48 9.00 18.00 18.00 15.61 28.00 8.00 -6.10%
NAPS 2.00 2.00 2.29 2.00 2.00 2.00 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 289.60 241.71 206.13 196.61 178.53 156.71 140.52 12.80%
EPS 23.56 18.80 11.79 19.16 23.05 22.38 9.56 16.21%
DPS 3.32 5.41 10.81 10.69 9.25 9.96 2.85 2.57%
NAPS 1.2116 1.2016 1.3757 1.1889 1.186 0.7111 0.9331 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 0.47 0.52 0.50 0.74 0.74 0.63 0.41 2.30%
P/EPS 5.79 6.68 8.66 7.63 5.71 4.40 6.00 -0.59%
EY 17.29 14.97 11.55 13.10 17.51 22.72 16.68 0.60%
DY 2.44 4.31 10.59 7.32 7.03 10.11 4.97 -11.17%
P/NAPS 1.13 1.05 0.74 1.23 1.11 1.39 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 0.51 0.54 0.53 0.71 0.68 0.76 0.37 5.49%
P/EPS 6.25 6.90 9.22 7.26 5.25 5.31 5.44 2.33%
EY 16.00 14.49 10.85 13.78 19.06 18.84 18.39 -2.29%
DY 2.26 4.17 9.94 7.69 7.65 8.38 5.48 -13.71%
P/NAPS 1.22 1.08 0.79 1.17 1.02 1.67 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