[MBMR] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
30-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 14.96%
YoY- 167.4%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 594,781 566,500 554,543 549,262 520,998 482,092 341,478 44.71%
PBT 96,805 74,118 64,531 57,773 50,013 47,449 28,923 123.58%
Tax -29,359 -23,639 -21,190 -20,388 -17,492 -16,563 -10,399 99.62%
NP 67,446 50,479 43,341 37,385 32,521 30,886 18,524 136.48%
-
NP to SH 67,446 50,479 43,341 37,385 32,521 30,886 18,524 136.48%
-
Tax Rate 30.33% 31.89% 32.84% 35.29% 34.97% 34.91% 35.95% -
Total Cost 527,335 516,021 511,202 511,877 488,477 451,206 322,954 38.62%
-
Net Worth 277,698 384,428 371,609 364,725 19,389,091 0 15,143,333 -93.02%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 25,065 25,065 11,136 11,136 6,338 6,338 6,338 149.86%
Div Payout % 37.16% 49.65% 25.70% 29.79% 19.49% 20.52% 34.22% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 277,698 384,428 371,609 364,725 19,389,091 0 15,143,333 -93.02%
NOSH 138,849 139,285 138,144 139,208 9,694,545 7,272,941 7,571,666 -93.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.34% 8.91% 7.82% 6.81% 6.24% 6.41% 5.42% -
ROE 24.29% 13.13% 11.66% 10.25% 0.17% 0.00% 0.12% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 428.36 406.72 401.42 394.56 5.37 6.63 4.51 1975.95%
EPS 48.57 36.24 31.37 26.86 0.34 0.42 0.24 3335.85%
DPS 18.00 18.00 8.06 8.00 0.07 0.09 0.08 3587.15%
NAPS 2.00 2.76 2.69 2.62 2.00 0.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 139,208
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 152.16 144.93 141.87 140.52 133.29 123.33 87.36 44.71%
EPS 17.25 12.91 11.09 9.56 8.32 7.90 4.74 136.41%
DPS 6.41 6.41 2.85 2.85 1.62 1.62 1.62 149.95%
NAPS 0.7104 0.9835 0.9507 0.9331 49.6027 0.00 38.7409 -93.02%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.72 1.58 1.46 1.61 2.62 2.85 3.65 -
P/RPS 0.40 0.39 0.36 0.41 48.75 43.00 80.93 -97.08%
P/EPS 3.54 4.36 4.65 6.00 781.02 671.11 1,491.93 -98.21%
EY 28.24 22.94 21.49 16.68 0.13 0.15 0.07 5339.92%
DY 10.47 11.39 5.52 4.97 0.02 0.03 0.02 6370.78%
P/NAPS 0.86 0.57 0.54 0.61 1.31 0.00 1.83 -39.52%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 17/08/01 09/07/01 30/03/01 10/11/00 22/08/00 - -
Price 2.07 1.92 1.59 1.46 2.08 3.00 0.00 -
P/RPS 0.48 0.47 0.40 0.37 38.70 45.26 0.00 -
P/EPS 4.26 5.30 5.07 5.44 620.05 706.43 0.00 -
EY 23.47 18.88 19.73 18.39 0.16 0.14 0.00 -
DY 8.70 9.37 5.07 5.48 0.03 0.03 0.00 -
P/NAPS 1.04 0.70 0.59 0.56 1.04 0.00 0.00 -

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