[MBMR] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 28.07%
YoY- 109.03%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 694,806 664,296 624,280 608,412 547,756 485,228 549,262 17.01%
PBT 151,366 125,780 130,144 108,486 87,764 63,072 57,775 90.38%
Tax -60,222 -53,824 -42,632 -31,645 -27,764 -21,076 -20,385 106.29%
NP 91,144 71,956 87,512 76,841 60,000 41,996 37,390 81.42%
-
NP to SH 91,144 71,956 87,512 76,841 60,000 41,996 37,390 81.42%
-
Tax Rate 39.79% 42.79% 32.76% 29.17% 31.63% 33.42% 35.28% -
Total Cost 603,662 592,340 536,768 531,570 487,756 443,232 511,872 11.65%
-
Net Worth 455,720 429,504 411,167 411,054 383,333 371,609 252,554 48.37%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 16,672 - 55,563 - 27,777 - 17,351 -2.63%
Div Payout % 18.29% - 63.49% - 46.30% - 46.41% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 455,720 429,504 411,167 411,054 383,333 371,609 252,554 48.37%
NOSH 138,939 139,449 138,907 138,869 138,888 138,144 96,394 27.68%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.12% 10.83% 14.02% 12.63% 10.95% 8.65% 6.81% -
ROE 20.00% 16.75% 21.28% 18.69% 15.65% 11.30% 14.80% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 500.08 476.37 449.42 438.12 394.38 351.25 569.80 -8.35%
EPS 65.60 51.60 63.00 55.33 43.20 30.40 30.40 67.22%
DPS 12.00 0.00 40.00 0.00 20.00 0.00 18.00 -23.74%
NAPS 3.28 3.08 2.96 2.96 2.76 2.69 2.62 16.20%
Adjusted Per Share Value based on latest NOSH - 138,849
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 177.71 169.91 159.67 155.62 140.10 124.11 140.49 17.01%
EPS 23.31 18.40 22.38 19.65 15.35 10.74 9.56 81.45%
DPS 4.26 0.00 14.21 0.00 7.10 0.00 4.44 -2.72%
NAPS 1.1656 1.0986 1.0517 1.0514 0.9805 0.9505 0.646 48.37%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 4.00 3.57 2.77 1.72 1.58 1.46 1.61 -
P/RPS 0.80 0.75 0.62 0.39 0.40 0.42 0.28 101.73%
P/EPS 6.10 6.92 4.40 3.11 3.66 4.80 4.15 29.36%
EY 16.40 14.45 22.74 32.17 27.34 20.82 24.09 -22.66%
DY 3.00 0.00 14.44 0.00 12.66 0.00 11.18 -58.49%
P/NAPS 1.22 1.16 0.94 0.58 0.57 0.54 0.61 58.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 30/03/01 -
Price 3.96 4.23 3.34 2.07 1.92 1.59 1.46 -
P/RPS 0.79 0.89 0.74 0.47 0.49 0.45 0.26 110.20%
P/EPS 6.04 8.20 5.30 3.74 4.44 5.23 3.76 37.28%
EY 16.57 12.20 18.86 26.73 22.50 19.12 26.57 -27.06%
DY 3.03 0.00 11.98 0.00 10.42 0.00 12.33 -60.86%
P/NAPS 1.21 1.37 1.13 0.70 0.70 0.59 0.56 67.37%

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