[MBMR] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 41.7%
YoY- 159.11%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 181,329 166,074 167,971 176,577 152,571 121,307 147,253 14.93%
PBT 44,238 31,445 48,779 37,483 28,113 15,768 15,441 102.10%
Tax -16,654 -13,456 -18,898 -9,852 -8,613 -5,269 -5,625 106.59%
NP 27,584 17,989 29,881 27,631 19,500 10,499 9,816 99.51%
-
NP to SH 27,584 17,989 29,881 27,631 19,500 10,499 9,816 99.51%
-
Tax Rate 37.65% 42.79% 38.74% 26.28% 30.64% 33.42% 36.43% -
Total Cost 153,745 148,085 138,090 148,946 133,071 110,808 137,437 7.78%
-
Net Worth 456,947 429,504 411,384 410,993 384,428 371,609 364,725 16.26%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 8,358 - 41,694 - 13,928 - 11,136 -17.45%
Div Payout % 30.30% - 139.53% - 71.43% - 113.45% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 456,947 429,504 411,384 410,993 384,428 371,609 364,725 16.26%
NOSH 139,313 139,449 138,981 138,849 139,285 138,144 139,208 0.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.21% 10.83% 17.79% 15.65% 12.78% 8.65% 6.67% -
ROE 6.04% 4.19% 7.26% 6.72% 5.07% 2.83% 2.69% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 130.16 119.09 120.86 127.17 109.54 87.81 105.78 14.87%
EPS 19.80 12.90 21.50 19.90 14.00 7.60 7.10 98.49%
DPS 6.00 0.00 30.00 0.00 10.00 0.00 8.00 -17.49%
NAPS 3.28 3.08 2.96 2.96 2.76 2.69 2.62 16.20%
Adjusted Per Share Value based on latest NOSH - 138,849
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 46.38 42.48 42.96 45.16 39.02 31.03 37.66 14.93%
EPS 7.06 4.60 7.64 7.07 4.99 2.69 2.51 99.63%
DPS 2.14 0.00 10.66 0.00 3.56 0.00 2.85 -17.43%
NAPS 1.1687 1.0986 1.0522 1.0512 0.9833 0.9505 0.9329 16.25%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 4.00 3.57 2.77 1.72 1.58 1.46 1.61 -
P/RPS 3.07 3.00 2.29 1.35 1.44 1.66 1.52 59.98%
P/EPS 20.20 27.67 12.88 8.64 11.29 19.21 22.83 -7.85%
EY 4.95 3.61 7.76 11.57 8.86 5.21 4.38 8.52%
DY 1.50 0.00 10.83 0.00 6.33 0.00 4.97 -55.10%
P/NAPS 1.22 1.16 0.94 0.58 0.57 0.54 0.61 58.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 30/03/01 -
Price 3.96 4.23 3.34 2.07 1.92 1.59 1.46 -
P/RPS 3.04 3.55 2.76 1.63 1.75 1.81 1.38 69.54%
P/EPS 20.00 32.79 15.53 10.40 13.71 20.92 20.71 -2.30%
EY 5.00 3.05 6.44 9.61 7.29 4.78 4.83 2.33%
DY 1.52 0.00 8.98 0.00 5.21 0.00 5.48 -57.56%
P/NAPS 1.21 1.37 1.13 0.70 0.70 0.59 0.56 67.37%

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