[MBMR] QoQ TTM 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- 8.56%
YoY- 119.12%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 697,848 705,431 677,205 653,166 612,572 594,781 566,500 14.87%
PBT 155,248 165,875 161,947 145,822 130,144 96,805 74,118 63.48%
Tax -65,138 -62,411 -58,896 -50,855 -42,668 -29,359 -23,639 96.18%
NP 90,110 103,464 103,051 94,967 87,476 67,446 50,479 46.99%
-
NP to SH 90,110 103,464 103,051 94,967 87,476 67,446 50,479 46.99%
-
Tax Rate 41.96% 37.63% 36.37% 34.87% 32.79% 30.33% 31.89% -
Total Cost 607,738 601,967 574,154 558,199 525,096 527,335 516,021 11.49%
-
Net Worth 463,589 484,396 417,939 418,348 277,962 277,698 384,428 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 36,174 33,375 33,375 38,945 38,945 25,065 25,065 27.62%
Div Payout % 40.14% 32.26% 32.39% 41.01% 44.52% 37.16% 49.65% -
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 463,589 484,396 417,939 418,348 277,962 277,698 384,428 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 12.91% 14.67% 15.22% 14.54% 14.28% 11.34% 8.91% -
ROE 19.44% 21.36% 24.66% 22.70% 31.47% 24.29% 13.13% -
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 301.06 304.37 486.10 468.39 440.76 428.36 406.72 -18.12%
EPS 38.87 44.64 73.97 68.10 62.94 48.57 36.24 4.76%
DPS 15.61 14.40 24.00 28.00 28.00 18.00 18.00 -9.03%
NAPS 2.00 2.09 3.00 3.00 2.00 2.00 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 178.49 180.43 173.21 167.06 156.68 152.13 144.90 14.86%
EPS 23.05 26.46 26.36 24.29 22.37 17.25 12.91 47.01%
DPS 9.25 8.54 8.54 9.96 9.96 6.41 6.41 27.61%
NAPS 1.1857 1.239 1.069 1.07 0.711 0.7103 0.9833 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 0.74 0.63 0.82 0.76 0.63 0.40 0.39 53.08%
P/EPS 5.71 4.32 5.41 5.24 4.40 3.54 4.36 19.64%
EY 17.51 23.13 18.49 19.08 22.72 28.24 22.94 -16.43%
DY 7.03 7.46 6.00 7.84 10.11 10.47 11.39 -27.44%
P/NAPS 1.11 0.92 1.33 1.19 1.39 0.86 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 0.68 0.65 0.81 0.90 0.76 0.48 0.47 27.83%
P/EPS 5.25 4.44 5.35 6.21 5.31 4.26 5.30 -0.62%
EY 19.06 22.55 18.68 16.10 18.84 23.47 18.88 0.63%
DY 7.65 7.27 6.06 6.62 8.38 8.70 9.37 -12.61%
P/NAPS 1.02 0.95 1.32 1.41 1.67 1.04 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