[MBMR] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.49%
YoY- -40.87%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 851,702 833,333 805,755 760,918 772,783 764,788 768,528 7.09%
PBT 81,519 75,632 72,530 66,240 77,464 97,408 113,203 -19.67%
Tax -20,927 -23,872 -26,429 -22,496 -25,703 -32,152 -38,296 -33.18%
NP 60,592 51,760 46,101 43,744 51,761 65,256 74,907 -13.19%
-
NP to SH 56,160 50,285 46,101 43,744 51,761 65,256 74,907 -17.48%
-
Tax Rate 25.67% 31.56% 36.44% 33.96% 33.18% 33.01% 33.83% -
Total Cost 791,110 781,573 759,654 717,174 721,022 699,532 693,621 9.17%
-
Net Worth 549,646 534,947 537,742 519,725 535,199 522,635 464,743 11.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 21,133 42,260 42,260 42,039 42,039 41,776 41,776 -36.53%
Div Payout % 37.63% 84.04% 91.67% 96.10% 81.22% 64.02% 55.77% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 549,646 534,947 537,742 519,725 535,199 522,635 464,743 11.84%
NOSH 234,891 234,625 234,821 234,110 234,736 232,282 232,371 0.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.11% 6.21% 5.72% 5.75% 6.70% 8.53% 9.75% -
ROE 10.22% 9.40% 8.57% 8.42% 9.67% 12.49% 16.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 362.59 355.18 343.13 325.03 329.21 329.25 330.73 6.32%
EPS 23.91 21.43 19.63 18.69 22.05 28.09 32.24 -18.08%
DPS 9.00 18.00 18.00 18.00 18.00 18.00 18.00 -37.03%
NAPS 2.34 2.28 2.29 2.22 2.28 2.25 2.00 11.04%
Adjusted Per Share Value based on latest NOSH - 234,110
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 217.84 213.14 206.09 194.62 197.66 195.61 196.57 7.09%
EPS 14.36 12.86 11.79 11.19 13.24 16.69 19.16 -17.50%
DPS 5.41 10.81 10.81 10.75 10.75 10.69 10.69 -36.52%
NAPS 1.4059 1.3683 1.3754 1.3293 1.3689 1.3368 1.1887 11.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.90 1.69 1.70 1.75 1.89 2.15 2.46 -
P/RPS 0.52 0.48 0.50 0.54 0.57 0.65 0.74 -20.97%
P/EPS 7.95 7.89 8.66 9.37 8.57 7.65 7.63 2.77%
EY 12.58 12.68 11.55 10.68 11.67 13.07 13.10 -2.66%
DY 4.74 10.65 10.59 10.29 9.52 8.37 7.32 -25.17%
P/NAPS 0.81 0.74 0.74 0.79 0.83 0.96 1.23 -24.32%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 09/03/05 26/11/04 27/08/04 04/06/04 26/02/04 -
Price 2.00 1.62 1.81 1.88 1.81 1.84 2.34 -
P/RPS 0.55 0.46 0.53 0.58 0.55 0.56 0.71 -15.66%
P/EPS 8.37 7.56 9.22 10.06 8.21 6.55 7.26 9.95%
EY 11.95 13.23 10.85 9.94 12.18 15.27 13.78 -9.06%
DY 4.50 11.11 9.94 9.57 9.94 9.78 7.69 -30.06%
P/NAPS 0.85 0.71 0.79 0.85 0.79 0.82 1.17 -19.20%

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