[MBMR] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -39.8%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 157,461 201,876 181,329 166,074 167,971 176,577 152,571 2.11%
PBT 38,153 41,411 44,238 31,445 48,779 37,483 28,113 22.51%
Tax -21,661 -13,367 -16,654 -13,456 -18,898 -9,852 -8,613 84.62%
NP 16,492 28,044 27,584 17,989 29,881 27,631 19,500 -10.54%
-
NP to SH 16,492 28,044 27,584 17,989 29,881 27,631 19,500 -10.54%
-
Tax Rate 56.77% 32.28% 37.65% 42.79% 38.74% 26.28% 30.64% -
Total Cost 140,969 173,832 153,745 148,085 138,090 148,946 133,071 3.90%
-
Net Worth 463,589 484,396 456,947 429,504 411,384 410,993 384,428 13.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 27,815 - 8,358 - 41,694 - 13,928 58.38%
Div Payout % 168.66% - 30.30% - 139.53% - 71.43% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 463,589 484,396 456,947 429,504 411,384 410,993 384,428 13.25%
NOSH 231,794 231,768 139,313 139,449 138,981 138,849 139,285 40.30%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.47% 13.89% 15.21% 10.83% 17.79% 15.65% 12.78% -
ROE 3.56% 5.79% 6.04% 4.19% 7.26% 6.72% 5.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 67.93 87.10 130.16 119.09 120.86 127.17 109.54 -27.21%
EPS 7.12 12.11 19.80 12.90 21.50 19.90 14.00 -36.20%
DPS 12.00 0.00 6.00 0.00 30.00 0.00 10.00 12.88%
NAPS 2.00 2.09 3.28 3.08 2.96 2.96 2.76 -19.27%
Adjusted Per Share Value based on latest NOSH - 139,449
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.28 51.65 46.39 42.49 42.97 45.17 39.03 2.11%
EPS 4.22 7.17 7.06 4.60 7.64 7.07 4.99 -10.54%
DPS 7.12 0.00 2.14 0.00 10.67 0.00 3.56 58.53%
NAPS 1.186 1.2392 1.169 1.0988 1.0524 1.0514 0.9835 13.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.22 1.93 4.00 3.57 2.77 1.72 1.58 -
P/RPS 3.27 2.22 3.07 3.00 2.29 1.35 1.44 72.50%
P/EPS 31.20 15.95 20.20 27.67 12.88 8.64 11.29 96.56%
EY 3.20 6.27 4.95 3.61 7.76 11.57 8.86 -49.18%
DY 5.41 0.00 1.50 0.00 10.83 0.00 6.33 -9.91%
P/NAPS 1.11 0.92 1.22 1.16 0.94 0.58 0.57 55.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 17/08/01 -
Price 2.04 1.98 3.96 4.23 3.34 2.07 1.92 -
P/RPS 3.00 2.27 3.04 3.55 2.76 1.63 1.75 43.09%
P/EPS 28.67 16.36 20.00 32.79 15.53 10.40 13.71 63.30%
EY 3.49 6.11 5.00 3.05 6.44 9.61 7.29 -38.72%
DY 5.88 0.00 1.52 0.00 8.98 0.00 5.21 8.37%
P/NAPS 1.02 0.95 1.21 1.37 1.13 0.70 0.70 28.44%

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