[MBMR] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
30-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 1.71%
YoY- 59.05%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 608,412 547,756 485,228 549,262 536,012 513,280 464,104 19.76%
PBT 108,486 87,764 63,072 57,775 56,444 55,074 36,040 108.33%
Tax -31,645 -27,764 -21,076 -20,385 -19,682 -21,260 -17,868 46.33%
NP 76,841 60,000 41,996 37,390 36,761 33,814 18,172 161.26%
-
NP to SH 76,841 60,000 41,996 37,390 36,761 33,814 18,172 161.26%
-
Tax Rate 29.17% 31.63% 33.42% 35.28% 34.87% 38.60% 49.58% -
Total Cost 531,570 487,756 443,232 511,872 499,250 479,466 445,932 12.41%
-
Net Worth 411,054 383,333 371,609 252,554 16,217,646 0 16,127,651 -91.31%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 27,777 - 17,351 - - - -
Div Payout % - 46.30% - 46.41% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 411,054 383,333 371,609 252,554 16,217,646 0 16,127,651 -91.31%
NOSH 138,869 138,888 138,144 96,394 8,108,823 7,350,869 7,571,666 -93.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.63% 10.95% 8.65% 6.81% 6.86% 6.59% 3.92% -
ROE 18.69% 15.65% 11.30% 14.80% 0.23% 0.00% 0.11% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 438.12 394.38 351.25 569.80 6.61 6.98 6.13 1617.75%
EPS 55.33 43.20 30.40 30.40 44.80 45.00 0.24 3647.39%
DPS 0.00 20.00 0.00 18.00 0.00 0.00 0.00 -
NAPS 2.96 2.76 2.69 2.62 2.00 0.00 2.13 24.50%
Adjusted Per Share Value based on latest NOSH - 139,208
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 155.62 140.10 124.11 140.49 137.10 131.28 118.71 19.76%
EPS 19.65 15.35 10.74 9.56 9.40 8.65 4.65 161.15%
DPS 0.00 7.10 0.00 4.44 0.00 0.00 0.00 -
NAPS 1.0514 0.9805 0.9505 0.646 41.4804 0.00 41.2503 -91.31%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.72 1.58 1.46 1.61 2.62 2.85 3.65 -
P/RPS 0.39 0.40 0.42 0.28 39.64 40.82 59.55 -96.48%
P/EPS 3.11 3.66 4.80 4.15 577.92 619.57 1,520.83 -98.38%
EY 32.17 27.34 20.82 24.09 0.17 0.16 0.07 5833.11%
DY 0.00 12.66 0.00 11.18 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.54 0.61 1.31 0.00 1.71 -51.33%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 17/08/01 09/07/01 30/03/01 10/11/00 22/08/00 26/05/00 -
Price 2.07 1.92 1.59 1.46 2.08 3.00 3.29 -
P/RPS 0.47 0.49 0.45 0.26 31.47 42.96 53.68 -95.73%
P/EPS 3.74 4.44 5.23 3.76 458.81 652.17 1,370.83 -98.04%
EY 26.73 22.50 19.12 26.57 0.22 0.15 0.07 5144.41%
DY 0.00 10.42 0.00 12.33 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.59 0.56 1.04 0.00 1.54 -40.85%

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