[MBMR] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -10.48%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 208,721 220,015 176,315 155,867 220,586 212,020 180,055 10.32%
PBT 17,349 12,954 12,171 23,766 28,573 32,898 27,966 -27.19%
Tax -5,901 -5,818 -4,436 -6,341 -9,108 -12,267 -10,580 -32.16%
NP 11,448 7,136 7,735 17,425 19,465 20,631 17,386 -24.25%
-
NP to SH 11,448 7,136 7,735 17,425 19,465 20,631 17,386 -24.25%
-
Tax Rate 34.01% 44.91% 36.45% 26.68% 31.88% 37.29% 37.83% -
Total Cost 197,273 212,879 168,580 138,442 201,121 191,389 162,669 13.68%
-
Net Worth 519,725 535,199 522,635 464,743 512,725 507,661 507,671 1.57%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 21,126 - 20,913 - 20,862 - -
Div Payout % - 296.05% - 120.02% - 101.12% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 519,725 535,199 522,635 464,743 512,725 507,661 507,671 1.57%
NOSH 234,110 234,736 232,282 232,371 232,002 231,808 231,813 0.65%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.48% 3.24% 4.39% 11.18% 8.82% 9.73% 9.66% -
ROE 2.20% 1.33% 1.48% 3.75% 3.80% 4.06% 3.42% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 89.15 93.73 75.91 67.08 95.08 91.46 77.67 9.59%
EPS 4.89 3.04 3.33 7.50 8.39 8.90 7.50 -24.75%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 2.22 2.28 2.25 2.00 2.21 2.19 2.19 0.90%
Adjusted Per Share Value based on latest NOSH - 232,371
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.39 56.27 45.10 39.87 56.42 54.23 46.05 10.33%
EPS 2.93 1.83 1.98 4.46 4.98 5.28 4.45 -24.25%
DPS 0.00 5.40 0.00 5.35 0.00 5.34 0.00 -
NAPS 1.3293 1.3689 1.3368 1.1887 1.3114 1.2985 1.2985 1.57%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.75 1.89 2.15 2.46 2.48 2.34 2.07 -
P/RPS 1.96 2.02 2.83 3.67 2.61 2.56 2.67 -18.57%
P/EPS 35.79 62.17 64.56 32.81 29.56 26.29 27.60 18.85%
EY 2.79 1.61 1.55 3.05 3.38 3.80 3.62 -15.89%
DY 0.00 4.76 0.00 3.66 0.00 3.85 0.00 -
P/NAPS 0.79 0.83 0.96 1.23 1.12 1.07 0.95 -11.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 04/06/04 26/02/04 21/11/03 25/08/03 21/05/03 -
Price 1.88 1.81 1.84 2.34 2.46 2.54 2.23 -
P/RPS 2.11 1.93 2.42 3.49 2.59 2.78 2.87 -18.49%
P/EPS 38.45 59.54 55.26 31.21 29.32 28.54 29.73 18.64%
EY 2.60 1.68 1.81 3.20 3.41 3.50 3.36 -15.67%
DY 0.00 4.97 0.00 3.85 0.00 3.54 0.00 -
P/NAPS 0.85 0.79 0.82 1.17 1.11 1.16 1.02 -11.41%

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