[MBMR] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -22.82%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 768,527 816,880 784,148 720,220 697,848 720,516 694,806 6.93%
PBT 113,201 119,246 121,726 111,864 155,246 156,125 151,366 -17.56%
Tax -38,295 -42,605 -45,694 -42,320 -65,138 -57,969 -60,222 -25.99%
NP 74,906 76,641 76,032 69,544 90,108 98,156 91,144 -12.22%
-
NP to SH 74,906 76,641 76,032 69,544 90,108 98,156 91,144 -12.22%
-
Tax Rate 33.83% 35.73% 37.54% 37.83% 41.96% 37.13% 39.79% -
Total Cost 693,621 740,238 708,116 650,676 607,740 622,360 603,662 9.67%
-
Net Worth 532,249 512,643 507,343 507,671 490,897 483,835 455,720 10.87%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 41,836 27,835 41,699 - 41,680 18,520 16,672 84.35%
Div Payout % 55.85% 36.32% 54.84% - 46.26% 18.87% 18.29% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 532,249 512,643 507,343 507,671 490,897 483,835 455,720 10.87%
NOSH 232,423 231,965 231,663 231,813 231,555 231,500 138,939 40.78%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.75% 9.38% 9.70% 9.66% 12.91% 13.62% 13.12% -
ROE 14.07% 14.95% 14.99% 13.70% 18.36% 20.29% 20.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 330.66 352.16 338.49 310.69 301.37 311.24 500.08 -24.04%
EPS 32.22 33.04 32.82 30.00 38.90 42.37 65.60 -37.66%
DPS 18.00 12.00 18.00 0.00 18.00 8.00 12.00 30.94%
NAPS 2.29 2.21 2.19 2.19 2.12 2.09 3.28 -21.24%
Adjusted Per Share Value based on latest NOSH - 231,813
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 196.57 208.94 200.56 184.21 178.49 184.29 177.71 6.93%
EPS 19.16 19.60 19.45 17.79 23.05 25.11 23.31 -12.22%
DPS 10.70 7.12 10.67 0.00 10.66 4.74 4.26 84.46%
NAPS 1.3614 1.3112 1.2976 1.2985 1.2556 1.2375 1.1656 10.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.46 2.48 2.34 2.07 2.22 1.93 4.00 -
P/RPS 0.74 0.70 0.69 0.67 0.74 0.62 0.80 -5.05%
P/EPS 7.63 7.51 7.13 6.90 5.70 4.55 6.10 16.04%
EY 13.10 13.32 14.03 14.49 17.53 21.97 16.40 -13.87%
DY 7.32 4.84 7.69 0.00 8.11 4.15 3.00 80.94%
P/NAPS 1.07 1.12 1.07 0.95 1.05 0.92 1.22 -8.35%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 -
Price 2.34 2.46 2.54 2.23 2.04 1.98 3.96 -
P/RPS 0.71 0.70 0.75 0.72 0.68 0.64 0.79 -6.85%
P/EPS 7.26 7.45 7.74 7.43 5.24 4.67 6.04 13.01%
EY 13.77 13.43 12.92 13.45 19.08 21.41 16.57 -11.57%
DY 7.69 4.88 7.09 0.00 8.82 4.04 3.03 85.74%
P/NAPS 1.02 1.11 1.16 1.02 0.96 0.95 1.21 -10.73%

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