[MBMR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 61.54%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 392,074 180,055 697,848 540,387 347,403 166,074 624,280 -26.72%
PBT 60,863 27,966 155,246 117,094 75,683 31,445 130,144 -39.83%
Tax -22,847 -10,580 -65,138 -43,477 -30,111 -13,456 -42,632 -34.09%
NP 38,016 17,386 90,108 73,617 45,572 17,989 87,512 -42.72%
-
NP to SH 38,016 17,386 90,108 73,617 45,572 17,989 87,512 -42.72%
-
Tax Rate 37.54% 37.83% 41.96% 37.13% 39.79% 42.79% 32.76% -
Total Cost 354,058 162,669 607,740 466,770 301,831 148,085 536,768 -24.28%
-
Net Worth 507,343 507,671 490,897 483,834 455,720 429,504 411,167 15.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 20,849 - 41,680 13,890 8,336 - 55,563 -48.06%
Div Payout % 54.84% - 46.26% 18.87% 18.29% - 63.49% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 507,343 507,671 490,897 483,834 455,720 429,504 411,167 15.08%
NOSH 231,663 231,813 231,555 231,500 138,939 139,449 138,907 40.76%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.70% 9.66% 12.91% 13.62% 13.12% 10.83% 14.02% -
ROE 7.49% 3.42% 18.36% 15.22% 10.00% 4.19% 21.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 169.24 77.67 301.37 233.43 250.04 119.09 449.42 -47.94%
EPS 16.41 7.50 38.90 31.78 32.80 12.90 63.00 -59.31%
DPS 9.00 0.00 18.00 6.00 6.00 0.00 40.00 -63.10%
NAPS 2.19 2.19 2.12 2.09 3.28 3.08 2.96 -18.24%
Adjusted Per Share Value based on latest NOSH - 231,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 100.28 46.05 178.49 138.22 88.86 42.48 159.67 -26.72%
EPS 9.72 4.45 23.05 18.83 11.66 4.60 22.38 -42.73%
DPS 5.33 0.00 10.66 3.55 2.13 0.00 14.21 -48.08%
NAPS 1.2976 1.2985 1.2556 1.2375 1.1656 1.0986 1.0517 15.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.34 2.07 2.22 1.93 4.00 3.57 2.77 -
P/RPS 1.38 2.67 0.74 0.83 1.60 3.00 0.62 70.72%
P/EPS 14.26 27.60 5.70 6.07 12.20 27.67 4.40 119.47%
EY 7.01 3.62 17.53 16.48 8.20 3.61 22.74 -54.46%
DY 3.85 0.00 8.11 3.11 1.50 0.00 14.44 -58.67%
P/NAPS 1.07 0.95 1.05 0.92 1.22 1.16 0.94 9.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 -
Price 2.54 2.23 2.04 1.98 3.96 4.23 3.34 -
P/RPS 1.50 2.87 0.68 0.85 1.58 3.55 0.74 60.37%
P/EPS 15.48 29.73 5.24 6.23 12.07 32.79 5.30 104.73%
EY 6.46 3.36 19.08 16.06 8.28 3.05 18.86 -51.14%
DY 3.54 0.00 8.82 3.03 1.52 0.00 11.98 -55.73%
P/NAPS 1.16 1.02 0.96 0.95 1.21 1.37 1.13 1.76%

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