[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 51.85%
YoY- 134.05%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 540,387 347,403 166,074 624,280 456,309 273,878 121,307 170.49%
PBT 117,094 75,683 31,445 130,144 81,365 43,882 15,768 280.16%
Tax -43,477 -30,111 -13,456 -42,632 -23,734 -13,882 -5,269 307.81%
NP 73,617 45,572 17,989 87,512 57,631 30,000 10,499 265.90%
-
NP to SH 73,617 45,572 17,989 87,512 57,631 30,000 10,499 265.90%
-
Tax Rate 37.13% 39.79% 42.79% 32.76% 29.17% 31.63% 33.42% -
Total Cost 466,770 301,831 148,085 536,768 398,678 243,878 110,808 160.60%
-
Net Worth 483,834 455,720 429,504 411,167 411,054 383,333 371,609 19.21%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 13,890 8,336 - 55,563 - 13,888 - -
Div Payout % 18.87% 18.29% - 63.49% - 46.30% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 483,834 455,720 429,504 411,167 411,054 383,333 371,609 19.21%
NOSH 231,500 138,939 139,449 138,907 138,869 138,888 138,144 41.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.62% 13.12% 10.83% 14.02% 12.63% 10.95% 8.65% -
ROE 15.22% 10.00% 4.19% 21.28% 14.02% 7.83% 2.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 233.43 250.04 119.09 449.42 328.59 197.19 87.81 91.78%
EPS 31.78 32.80 12.90 63.00 41.50 21.60 7.60 159.32%
DPS 6.00 6.00 0.00 40.00 0.00 10.00 0.00 -
NAPS 2.09 3.28 3.08 2.96 2.96 2.76 2.69 -15.47%
Adjusted Per Share Value based on latest NOSH - 138,981
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 138.22 88.86 42.48 159.67 116.71 70.05 31.03 170.47%
EPS 18.83 11.66 4.60 22.38 14.74 7.67 2.69 265.49%
DPS 3.55 2.13 0.00 14.21 0.00 3.55 0.00 -
NAPS 1.2375 1.1656 1.0986 1.0517 1.0514 0.9805 0.9505 19.21%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.93 4.00 3.57 2.77 1.72 1.58 1.46 -
P/RPS 0.83 1.60 3.00 0.62 0.52 0.80 1.66 -36.97%
P/EPS 6.07 12.20 27.67 4.40 4.14 7.31 19.21 -53.57%
EY 16.48 8.20 3.61 22.74 24.13 13.67 5.21 115.33%
DY 3.11 1.50 0.00 14.44 0.00 6.33 0.00 -
P/NAPS 0.92 1.22 1.16 0.94 0.58 0.57 0.54 42.60%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 -
Price 1.98 3.96 4.23 3.34 2.07 1.92 1.59 -
P/RPS 0.85 1.58 3.55 0.74 0.63 0.97 1.81 -39.55%
P/EPS 6.23 12.07 32.79 5.30 4.99 8.89 20.92 -55.37%
EY 16.06 8.28 3.05 18.86 20.05 11.25 4.78 124.16%
DY 3.03 1.52 0.00 11.98 0.00 5.21 0.00 -
P/NAPS 0.95 1.21 1.37 1.13 0.70 0.70 0.59 37.33%

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