[MBMR] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.2%
YoY- 2.97%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 816,880 784,148 720,220 697,848 720,516 694,806 664,296 14.76%
PBT 119,246 121,726 111,864 155,246 156,125 151,366 125,780 -3.49%
Tax -42,605 -45,694 -42,320 -65,138 -57,969 -60,222 -53,824 -14.41%
NP 76,641 76,032 69,544 90,108 98,156 91,144 71,956 4.29%
-
NP to SH 76,641 76,032 69,544 90,108 98,156 91,144 71,956 4.29%
-
Tax Rate 35.73% 37.54% 37.83% 41.96% 37.13% 39.79% 42.79% -
Total Cost 740,238 708,116 650,676 607,740 622,360 603,662 592,340 16.00%
-
Net Worth 512,643 507,343 507,671 490,897 483,835 455,720 429,504 12.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 27,835 41,699 - 41,680 18,520 16,672 - -
Div Payout % 36.32% 54.84% - 46.26% 18.87% 18.29% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 512,643 507,343 507,671 490,897 483,835 455,720 429,504 12.50%
NOSH 231,965 231,663 231,813 231,555 231,500 138,939 139,449 40.34%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.38% 9.70% 9.66% 12.91% 13.62% 13.12% 10.83% -
ROE 14.95% 14.99% 13.70% 18.36% 20.29% 20.00% 16.75% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 352.16 338.49 310.69 301.37 311.24 500.08 476.37 -18.22%
EPS 33.04 32.82 30.00 38.90 42.37 65.60 51.60 -25.69%
DPS 12.00 18.00 0.00 18.00 8.00 12.00 0.00 -
NAPS 2.21 2.19 2.19 2.12 2.09 3.28 3.08 -19.83%
Adjusted Per Share Value based on latest NOSH - 231,794
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 208.94 200.56 184.21 178.49 184.29 177.71 169.91 14.76%
EPS 19.60 19.45 17.79 23.05 25.11 23.31 18.40 4.29%
DPS 7.12 10.67 0.00 10.66 4.74 4.26 0.00 -
NAPS 1.3112 1.2976 1.2985 1.2556 1.2375 1.1656 1.0986 12.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.48 2.34 2.07 2.22 1.93 4.00 3.57 -
P/RPS 0.70 0.69 0.67 0.74 0.62 0.80 0.75 -4.49%
P/EPS 7.51 7.13 6.90 5.70 4.55 6.10 6.92 5.60%
EY 13.32 14.03 14.49 17.53 21.97 16.40 14.45 -5.27%
DY 4.84 7.69 0.00 8.11 4.15 3.00 0.00 -
P/NAPS 1.12 1.07 0.95 1.05 0.92 1.22 1.16 -2.31%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 -
Price 2.46 2.54 2.23 2.04 1.98 3.96 4.23 -
P/RPS 0.70 0.75 0.72 0.68 0.64 0.79 0.89 -14.78%
P/EPS 7.45 7.74 7.43 5.24 4.67 6.04 8.20 -6.18%
EY 13.43 12.92 13.45 19.08 21.41 16.57 12.20 6.60%
DY 4.88 7.09 0.00 8.82 4.04 3.03 0.00 -
P/NAPS 1.11 1.16 1.02 0.96 0.95 1.21 1.37 -13.07%

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