[MBMR] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.26%
YoY- -16.87%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 806,734 792,660 705,260 768,527 816,880 784,148 720,220 7.83%
PBT 56,678 50,246 48,684 113,201 119,246 121,726 111,864 -36.36%
Tax -21,542 -20,510 -17,744 -38,295 -42,605 -45,694 -42,320 -36.16%
NP 35,136 29,736 30,940 74,906 76,641 76,032 69,544 -36.48%
-
NP to SH 35,136 29,736 30,940 74,906 76,641 76,032 69,544 -36.48%
-
Tax Rate 38.01% 40.82% 36.45% 33.83% 35.73% 37.54% 37.83% -
Total Cost 771,598 762,924 674,320 693,621 740,238 708,116 650,676 11.99%
-
Net Worth 520,012 535,529 522,635 532,249 512,643 507,343 507,671 1.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 28,108 42,278 - 41,836 27,835 41,699 - -
Div Payout % 80.00% 142.18% - 55.85% 36.32% 54.84% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 520,012 535,529 522,635 532,249 512,643 507,343 507,671 1.60%
NOSH 234,240 234,881 232,282 232,423 231,965 231,663 231,813 0.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.36% 3.75% 4.39% 9.75% 9.38% 9.70% 9.66% -
ROE 6.76% 5.55% 5.92% 14.07% 14.95% 14.99% 13.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 344.41 337.47 303.62 330.66 352.16 338.49 310.69 7.09%
EPS 15.00 12.66 13.32 32.22 33.04 32.82 30.00 -36.92%
DPS 12.00 18.00 0.00 18.00 12.00 18.00 0.00 -
NAPS 2.22 2.28 2.25 2.29 2.21 2.19 2.19 0.90%
Adjusted Per Share Value based on latest NOSH - 232,371
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 206.34 202.74 180.39 196.57 208.94 200.56 184.21 7.83%
EPS 8.99 7.61 7.91 19.16 19.60 19.45 17.79 -36.47%
DPS 7.19 10.81 0.00 10.70 7.12 10.67 0.00 -
NAPS 1.3301 1.3697 1.3368 1.3614 1.3112 1.2976 1.2985 1.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.75 1.89 2.15 2.46 2.48 2.34 2.07 -
P/RPS 0.51 0.56 0.71 0.74 0.70 0.69 0.67 -16.59%
P/EPS 11.67 14.93 16.14 7.63 7.51 7.13 6.90 41.81%
EY 8.57 6.70 6.20 13.10 13.32 14.03 14.49 -29.47%
DY 6.86 9.52 0.00 7.32 4.84 7.69 0.00 -
P/NAPS 0.79 0.83 0.96 1.07 1.12 1.07 0.95 -11.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 04/06/04 26/02/04 21/11/03 25/08/03 21/05/03 -
Price 1.88 1.81 1.84 2.34 2.46 2.54 2.23 -
P/RPS 0.55 0.54 0.61 0.71 0.70 0.75 0.72 -16.39%
P/EPS 12.53 14.30 13.81 7.26 7.45 7.74 7.43 41.54%
EY 7.98 6.99 7.24 13.77 13.43 12.92 13.45 -29.32%
DY 6.38 9.94 0.00 7.69 4.88 7.09 0.00 -
P/NAPS 0.85 0.79 0.82 1.02 1.11 1.16 1.02 -11.41%

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