[MBMR] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.51%
YoY- 104.15%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 716,002 697,848 705,431 677,205 653,166 612,572 594,781 13.17%
PBT 151,768 155,248 165,875 161,947 145,822 130,144 96,805 34.99%
Tax -62,262 -65,138 -62,411 -58,896 -50,855 -42,668 -29,359 65.14%
NP 89,506 90,110 103,464 103,051 94,967 87,476 67,446 20.78%
-
NP to SH 89,506 90,110 103,464 103,051 94,967 87,476 67,446 20.78%
-
Tax Rate 41.02% 41.96% 37.63% 36.37% 34.87% 32.79% 30.33% -
Total Cost 626,496 607,738 601,967 574,154 558,199 525,096 527,335 12.18%
-
Net Worth 507,671 463,589 484,396 417,939 418,348 277,962 277,698 49.56%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 36,174 36,174 33,375 33,375 38,945 38,945 25,065 27.73%
Div Payout % 40.42% 40.14% 32.26% 32.39% 41.01% 44.52% 37.16% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 507,671 463,589 484,396 417,939 418,348 277,962 277,698 49.56%
NOSH 231,813 231,794 231,768 139,313 139,449 138,981 138,849 40.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.50% 12.91% 14.67% 15.22% 14.54% 14.28% 11.34% -
ROE 17.63% 19.44% 21.36% 24.66% 22.70% 31.47% 24.29% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 308.87 301.06 304.37 486.10 468.39 440.76 428.36 -19.60%
EPS 38.61 38.87 44.64 73.97 68.10 62.94 48.57 -14.19%
DPS 15.60 15.61 14.40 24.00 28.00 28.00 18.00 -9.10%
NAPS 2.19 2.00 2.09 3.00 3.00 2.00 2.00 6.24%
Adjusted Per Share Value based on latest NOSH - 139,313
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 183.13 178.49 180.43 173.21 167.06 156.68 152.13 13.17%
EPS 22.89 23.05 26.46 26.36 24.29 22.37 17.25 20.77%
DPS 9.25 9.25 8.54 8.54 9.96 9.96 6.41 27.72%
NAPS 1.2985 1.1857 1.239 1.069 1.07 0.711 0.7103 49.56%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.07 2.22 1.93 4.00 3.57 2.77 1.72 -
P/RPS 0.67 0.74 0.63 0.82 0.76 0.63 0.40 41.08%
P/EPS 5.36 5.71 4.32 5.41 5.24 4.40 3.54 31.89%
EY 18.65 17.51 23.13 18.49 19.08 22.72 28.24 -24.18%
DY 7.54 7.03 7.46 6.00 7.84 10.11 10.47 -19.67%
P/NAPS 0.95 1.11 0.92 1.33 1.19 1.39 0.86 6.86%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 -
Price 2.23 2.04 1.98 3.96 4.23 3.34 2.07 -
P/RPS 0.72 0.68 0.65 0.81 0.90 0.76 0.48 31.06%
P/EPS 5.78 5.25 4.44 5.35 6.21 5.31 4.26 22.58%
EY 17.31 19.06 22.55 18.68 16.10 18.84 23.47 -18.38%
DY 7.00 7.65 7.27 6.06 6.62 8.38 8.70 -13.50%
P/NAPS 1.02 1.02 0.95 1.32 1.41 1.67 1.04 -1.28%

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