[MBMR] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.16%
YoY- -54.16%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 884,554 815,572 805,755 806,734 792,660 705,260 768,527 9.83%
PBT 68,230 61,092 72,564 56,678 50,246 48,684 113,201 -28.66%
Tax -9,504 -7,516 -26,432 -21,542 -20,510 -17,744 -38,295 -60.54%
NP 58,726 53,576 46,132 35,136 29,736 30,940 74,906 -14.98%
-
NP to SH 49,862 47,676 46,132 35,136 29,736 30,940 74,906 -23.78%
-
Tax Rate 13.93% 12.30% 36.43% 38.01% 40.82% 36.45% 33.83% -
Total Cost 825,828 761,996 759,623 771,598 762,924 674,320 693,621 12.34%
-
Net Worth 549,327 534,947 633,619 520,012 535,529 522,635 532,249 2.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 42,241 28,108 42,278 - 41,836 -
Div Payout % - - 91.57% 80.00% 142.18% - 55.85% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 549,327 534,947 633,619 520,012 535,529 522,635 532,249 2.12%
NOSH 234,755 234,625 234,673 234,240 234,881 232,282 232,423 0.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.64% 6.57% 5.73% 4.36% 3.75% 4.39% 9.75% -
ROE 9.08% 8.91% 7.28% 6.76% 5.55% 5.92% 14.07% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 376.80 347.61 343.35 344.41 337.47 303.62 330.66 9.10%
EPS 21.24 20.32 19.64 15.00 12.66 13.32 32.22 -24.27%
DPS 0.00 0.00 18.00 12.00 18.00 0.00 18.00 -
NAPS 2.34 2.28 2.70 2.22 2.28 2.25 2.29 1.45%
Adjusted Per Share Value based on latest NOSH - 234,110
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 226.25 208.60 206.09 206.34 202.74 180.39 196.57 9.83%
EPS 12.75 12.19 11.80 8.99 7.61 7.91 19.16 -23.79%
DPS 0.00 0.00 10.80 7.19 10.81 0.00 10.70 -
NAPS 1.405 1.3683 1.6206 1.3301 1.3697 1.3368 1.3614 2.12%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.90 1.69 1.70 1.75 1.89 2.15 2.46 -
P/RPS 0.50 0.49 0.50 0.51 0.56 0.71 0.74 -23.01%
P/EPS 8.95 8.32 8.65 11.67 14.93 16.14 7.63 11.23%
EY 11.18 12.02 11.56 8.57 6.70 6.20 13.10 -10.03%
DY 0.00 0.00 10.59 6.86 9.52 0.00 7.32 -
P/NAPS 0.81 0.74 0.63 0.79 0.83 0.96 1.07 -16.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 09/03/05 26/11/04 27/08/04 04/06/04 26/02/04 -
Price 2.00 1.62 1.81 1.88 1.81 1.84 2.34 -
P/RPS 0.53 0.47 0.53 0.55 0.54 0.61 0.71 -17.72%
P/EPS 9.42 7.97 9.21 12.53 14.30 13.81 7.26 18.98%
EY 10.62 12.54 10.86 7.98 6.99 7.24 13.77 -15.91%
DY 0.00 0.00 9.94 6.38 9.94 0.00 7.69 -
P/NAPS 0.85 0.71 0.67 0.85 0.79 0.82 1.02 -11.45%

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