[MBMR] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 72.8%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 272,539 238,384 203,893 200,704 208,721 220,015 176,315 33.65%
PBT 28,107 18,841 15,273 30,056 17,349 12,954 12,171 74.62%
Tax -2,224 -2,873 -1,879 -10,274 -5,901 -5,818 -4,436 -36.86%
NP 25,883 15,968 13,394 19,782 11,448 7,136 7,735 123.55%
-
NP to SH 22,943 13,011 11,919 19,782 11,448 7,136 7,735 106.30%
-
Tax Rate 7.91% 15.25% 12.30% 34.18% 34.01% 44.91% 36.45% -
Total Cost 246,656 222,416 190,499 180,922 197,273 212,879 168,580 28.85%
-
Net Worth 556,573 549,646 534,947 537,742 519,725 535,199 522,635 4.27%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 21,133 - 21,126 - -
Div Payout % - - - 106.83% - 296.05% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 556,573 549,646 534,947 537,742 519,725 535,199 522,635 4.27%
NOSH 234,841 234,891 234,625 234,821 234,110 234,736 232,282 0.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.50% 6.70% 6.57% 9.86% 5.48% 3.24% 4.39% -
ROE 4.12% 2.37% 2.23% 3.68% 2.20% 1.33% 1.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 116.05 101.49 86.90 85.47 89.15 93.73 75.91 32.67%
EPS 9.77 5.54 5.08 8.44 4.89 3.04 3.33 104.80%
DPS 0.00 0.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 2.37 2.34 2.28 2.29 2.22 2.28 2.25 3.52%
Adjusted Per Share Value based on latest NOSH - 234,821
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.71 60.97 52.15 51.33 53.39 56.27 45.10 33.64%
EPS 5.87 3.33 3.05 5.06 2.93 1.83 1.98 106.23%
DPS 0.00 0.00 0.00 5.41 0.00 5.40 0.00 -
NAPS 1.4236 1.4059 1.3683 1.3754 1.3293 1.3689 1.3368 4.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.05 1.90 1.69 1.70 1.75 1.89 2.15 -
P/RPS 1.77 1.87 1.94 1.99 1.96 2.02 2.83 -26.84%
P/EPS 20.98 34.30 33.27 20.18 35.79 62.17 64.56 -52.70%
EY 4.77 2.92 3.01 4.96 2.79 1.61 1.55 111.42%
DY 0.00 0.00 0.00 5.29 0.00 4.76 0.00 -
P/NAPS 0.86 0.81 0.74 0.74 0.79 0.83 0.96 -7.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 31/05/05 09/03/05 26/11/04 27/08/04 04/06/04 -
Price 2.02 2.00 1.62 1.81 1.88 1.81 1.84 -
P/RPS 1.74 1.97 1.86 2.12 2.11 1.93 2.42 -19.72%
P/EPS 20.68 36.11 31.89 21.49 38.45 59.54 55.26 -48.03%
EY 4.84 2.77 3.14 4.65 2.60 1.68 1.81 92.53%
DY 0.00 0.00 0.00 4.97 0.00 4.97 0.00 -
P/NAPS 0.85 0.85 0.71 0.79 0.85 0.79 0.82 2.42%

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