[MBMR] YoY Annualized Quarter 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- 26.67%
YoY- 51.91%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 884,554 792,660 784,148 694,806 547,756 513,280 11.49%
PBT 68,230 50,246 121,726 151,366 87,764 55,074 4.37%
Tax -9,504 -20,510 -45,694 -60,222 -27,764 -21,260 -14.86%
NP 58,726 29,736 76,032 91,144 60,000 33,814 11.66%
-
NP to SH 49,862 29,736 76,032 91,144 60,000 33,814 8.07%
-
Tax Rate 13.93% 40.82% 37.54% 39.79% 31.63% 38.60% -
Total Cost 825,828 762,924 708,116 603,662 487,756 479,466 11.48%
-
Net Worth 549,327 535,529 507,343 455,720 383,333 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 42,278 41,699 16,672 27,777 - -
Div Payout % - 142.18% 54.84% 18.29% 46.30% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 549,327 535,529 507,343 455,720 383,333 0 -
NOSH 234,755 234,881 231,663 138,939 138,888 7,350,869 -49.76%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.64% 3.75% 9.70% 13.12% 10.95% 6.59% -
ROE 9.08% 5.55% 14.99% 20.00% 15.65% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 376.80 337.47 338.49 500.08 394.38 6.98 121.95%
EPS 21.24 12.66 32.82 65.60 43.20 45.00 -13.93%
DPS 0.00 18.00 18.00 12.00 20.00 0.00 -
NAPS 2.34 2.28 2.19 3.28 2.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 139,313
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 226.25 202.74 200.56 177.71 140.10 131.28 11.49%
EPS 12.75 7.61 19.45 23.31 15.35 8.65 8.06%
DPS 0.00 10.81 10.67 4.26 7.10 0.00 -
NAPS 1.405 1.3697 1.2976 1.1656 0.9805 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.90 1.89 2.34 4.00 1.58 2.85 -
P/RPS 0.50 0.56 0.69 0.80 0.40 40.82 -58.52%
P/EPS 8.95 14.93 7.13 6.10 3.66 619.57 -57.13%
EY 11.18 6.70 14.03 16.40 27.34 0.16 133.70%
DY 0.00 9.52 7.69 3.00 12.66 0.00 -
P/NAPS 0.81 0.83 1.07 1.22 0.57 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 27/08/04 25/08/03 15/08/02 17/08/01 22/08/00 -
Price 2.00 1.81 2.54 3.96 1.92 3.00 -
P/RPS 0.53 0.54 0.75 0.79 0.49 42.96 -58.46%
P/EPS 9.42 14.30 7.74 6.04 4.44 652.17 -57.13%
EY 10.62 6.99 12.92 16.57 22.50 0.15 134.31%
DY 0.00 9.94 7.09 3.03 10.42 0.00 -
P/NAPS 0.85 0.79 1.16 1.21 0.70 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