[MBMR] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -17.78%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 697,848 720,516 694,806 664,296 624,280 608,412 547,756 17.46%
PBT 155,246 156,125 151,366 125,780 130,144 108,486 87,764 46.11%
Tax -65,138 -57,969 -60,222 -53,824 -42,632 -31,645 -27,764 76.28%
NP 90,108 98,156 91,144 71,956 87,512 76,841 60,000 31.04%
-
NP to SH 90,108 98,156 91,144 71,956 87,512 76,841 60,000 31.04%
-
Tax Rate 41.96% 37.13% 39.79% 42.79% 32.76% 29.17% 31.63% -
Total Cost 607,740 622,360 603,662 592,340 536,768 531,570 487,756 15.74%
-
Net Worth 490,897 483,835 455,720 429,504 411,167 411,054 383,333 17.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 41,680 18,520 16,672 - 55,563 - 27,777 30.97%
Div Payout % 46.26% 18.87% 18.29% - 63.49% - 46.30% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 490,897 483,835 455,720 429,504 411,167 411,054 383,333 17.87%
NOSH 231,555 231,500 138,939 139,449 138,907 138,869 138,888 40.47%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.91% 13.62% 13.12% 10.83% 14.02% 12.63% 10.95% -
ROE 18.36% 20.29% 20.00% 16.75% 21.28% 18.69% 15.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 301.37 311.24 500.08 476.37 449.42 438.12 394.38 -16.37%
EPS 38.90 42.37 65.60 51.60 63.00 55.33 43.20 -6.73%
DPS 18.00 8.00 12.00 0.00 40.00 0.00 20.00 -6.76%
NAPS 2.12 2.09 3.28 3.08 2.96 2.96 2.76 -16.08%
Adjusted Per Share Value based on latest NOSH - 139,449
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 178.49 184.29 177.71 169.91 159.67 155.62 140.10 17.46%
EPS 23.05 25.11 23.31 18.40 22.38 19.65 15.35 31.03%
DPS 10.66 4.74 4.26 0.00 14.21 0.00 7.10 31.02%
NAPS 1.2556 1.2375 1.1656 1.0986 1.0517 1.0514 0.9805 17.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.22 1.93 4.00 3.57 2.77 1.72 1.58 -
P/RPS 0.74 0.62 0.80 0.75 0.62 0.39 0.40 50.53%
P/EPS 5.70 4.55 6.10 6.92 4.40 3.11 3.66 34.24%
EY 17.53 21.97 16.40 14.45 22.74 32.17 27.34 -25.58%
DY 8.11 4.15 3.00 0.00 14.44 0.00 12.66 -25.62%
P/NAPS 1.05 0.92 1.22 1.16 0.94 0.58 0.57 50.10%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 -
Price 2.04 1.98 3.96 4.23 3.34 2.07 1.92 -
P/RPS 0.68 0.64 0.79 0.89 0.74 0.47 0.49 24.34%
P/EPS 5.24 4.67 6.04 8.20 5.30 3.74 4.44 11.64%
EY 19.08 21.41 16.57 12.20 18.86 26.73 22.50 -10.38%
DY 8.82 4.04 3.03 0.00 11.98 0.00 10.42 -10.49%
P/NAPS 0.96 0.95 1.21 1.37 1.13 0.70 0.70 23.36%

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