[MBMR] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 13.89%
YoY- 134.05%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 720,516 694,806 664,296 624,280 608,412 547,756 485,228 30.12%
PBT 156,125 151,366 125,780 130,144 108,486 87,764 63,072 82.88%
Tax -57,969 -60,222 -53,824 -42,632 -31,645 -27,764 -21,076 96.18%
NP 98,156 91,144 71,956 87,512 76,841 60,000 41,996 76.02%
-
NP to SH 98,156 91,144 71,956 87,512 76,841 60,000 41,996 76.02%
-
Tax Rate 37.13% 39.79% 42.79% 32.76% 29.17% 31.63% 33.42% -
Total Cost 622,360 603,662 592,340 536,768 531,570 487,756 443,232 25.36%
-
Net Worth 483,835 455,720 429,504 411,167 411,054 383,333 371,609 19.21%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 18,520 16,672 - 55,563 - 27,777 - -
Div Payout % 18.87% 18.29% - 63.49% - 46.30% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 483,835 455,720 429,504 411,167 411,054 383,333 371,609 19.21%
NOSH 231,500 138,939 139,449 138,907 138,869 138,888 138,144 41.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.62% 13.12% 10.83% 14.02% 12.63% 10.95% 8.65% -
ROE 20.29% 20.00% 16.75% 21.28% 18.69% 15.65% 11.30% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 311.24 500.08 476.37 449.42 438.12 394.38 351.25 -7.73%
EPS 42.37 65.60 51.60 63.00 55.33 43.20 30.40 24.74%
DPS 8.00 12.00 0.00 40.00 0.00 20.00 0.00 -
NAPS 2.09 3.28 3.08 2.96 2.96 2.76 2.69 -15.47%
Adjusted Per Share Value based on latest NOSH - 138,981
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 184.29 177.71 169.91 159.67 155.62 140.10 124.11 30.12%
EPS 25.11 23.31 18.40 22.38 19.65 15.35 10.74 76.06%
DPS 4.74 4.26 0.00 14.21 0.00 7.10 0.00 -
NAPS 1.2375 1.1656 1.0986 1.0517 1.0514 0.9805 0.9505 19.21%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.93 4.00 3.57 2.77 1.72 1.58 1.46 -
P/RPS 0.62 0.80 0.75 0.62 0.39 0.40 0.42 29.61%
P/EPS 4.55 6.10 6.92 4.40 3.11 3.66 4.80 -3.49%
EY 21.97 16.40 14.45 22.74 32.17 27.34 20.82 3.64%
DY 4.15 3.00 0.00 14.44 0.00 12.66 0.00 -
P/NAPS 0.92 1.22 1.16 0.94 0.58 0.57 0.54 42.60%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 -
Price 1.98 3.96 4.23 3.34 2.07 1.92 1.59 -
P/RPS 0.64 0.79 0.89 0.74 0.47 0.49 0.45 26.44%
P/EPS 4.67 6.04 8.20 5.30 3.74 4.44 5.23 -7.26%
EY 21.41 16.57 12.20 18.86 26.73 22.50 19.12 7.82%
DY 4.04 3.03 0.00 11.98 0.00 10.42 0.00 -
P/NAPS 0.95 1.21 1.37 1.13 0.70 0.70 0.59 37.33%

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