[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
04-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -89.67%
YoY- -55.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 805,755 605,051 396,330 176,315 768,527 612,660 392,074 61.29%
PBT 72,564 42,509 25,123 12,171 113,201 89,435 60,863 12.37%
Tax -26,432 -16,157 -10,255 -4,436 -38,295 -31,954 -22,847 10.15%
NP 46,132 26,352 14,868 7,735 74,906 57,481 38,016 13.70%
-
NP to SH 46,132 26,352 14,868 7,735 74,906 57,481 38,016 13.70%
-
Tax Rate 36.43% 38.01% 40.82% 36.45% 33.83% 35.73% 37.54% -
Total Cost 759,623 578,699 381,462 168,580 693,621 555,179 354,058 65.96%
-
Net Worth 633,619 520,012 535,529 522,635 532,249 512,643 507,343 15.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 42,241 21,081 21,139 - 41,836 20,876 20,849 59.77%
Div Payout % 91.57% 80.00% 142.18% - 55.85% 36.32% 54.84% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 633,619 520,012 535,529 522,635 532,249 512,643 507,343 15.89%
NOSH 234,673 234,240 234,881 232,282 232,423 231,965 231,663 0.86%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.73% 4.36% 3.75% 4.39% 9.75% 9.38% 9.70% -
ROE 7.28% 5.07% 2.78% 1.48% 14.07% 11.21% 7.49% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 343.35 258.30 168.74 75.91 330.66 264.12 169.24 59.91%
EPS 19.64 11.25 6.33 3.33 32.22 24.78 16.41 12.66%
DPS 18.00 9.00 9.00 0.00 18.00 9.00 9.00 58.40%
NAPS 2.70 2.22 2.28 2.25 2.29 2.21 2.19 14.90%
Adjusted Per Share Value based on latest NOSH - 232,282
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 206.09 154.76 101.37 45.10 196.57 156.70 100.28 61.29%
EPS 11.80 6.74 3.80 1.98 19.16 14.70 9.72 13.73%
DPS 10.80 5.39 5.41 0.00 10.70 5.34 5.33 59.78%
NAPS 1.6206 1.3301 1.3697 1.3368 1.3614 1.3112 1.2976 15.89%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.70 1.75 1.89 2.15 2.46 2.48 2.34 -
P/RPS 0.50 0.68 1.12 2.83 0.74 0.94 1.38 -49.02%
P/EPS 8.65 15.56 29.86 64.56 7.63 10.01 14.26 -28.23%
EY 11.56 6.43 3.35 1.55 13.10 9.99 7.01 39.36%
DY 10.59 5.14 4.76 0.00 7.32 3.63 3.85 95.71%
P/NAPS 0.63 0.79 0.83 0.96 1.07 1.12 1.07 -29.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 09/03/05 26/11/04 27/08/04 04/06/04 26/02/04 21/11/03 25/08/03 -
Price 1.81 1.88 1.81 1.84 2.34 2.46 2.54 -
P/RPS 0.53 0.73 1.07 2.42 0.71 0.93 1.50 -49.86%
P/EPS 9.21 16.71 28.59 55.26 7.26 9.93 15.48 -29.14%
EY 10.86 5.98 3.50 1.81 13.77 10.07 6.46 41.16%
DY 9.94 4.79 4.97 0.00 7.69 3.66 3.54 98.40%
P/NAPS 0.67 0.85 0.79 0.82 1.02 1.11 1.16 -30.52%

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