[MBMR] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 118.66%
YoY- -16.58%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 588,797 442,277 396,330 392,074 347,403 273,878 256,640 14.83%
PBT 65,052 34,115 25,123 60,863 75,683 43,882 27,537 15.39%
Tax -6,799 -4,752 -10,255 -22,847 -30,111 -13,882 -10,630 -7.17%
NP 58,253 29,363 14,868 38,016 45,572 30,000 16,907 22.88%
-
NP to SH 49,962 24,931 14,868 38,016 45,572 30,000 16,907 19.78%
-
Tax Rate 10.45% 13.93% 40.82% 37.54% 39.79% 31.63% 38.60% -
Total Cost 530,544 412,914 381,462 354,058 301,831 243,878 239,733 14.14%
-
Net Worth 633,640 549,327 535,529 507,343 455,720 383,333 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 21,139 20,849 8,336 13,888 - -
Div Payout % - - 142.18% 54.84% 18.29% 46.30% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 633,640 549,327 535,529 507,343 455,720 383,333 0 -
NOSH 235,553 234,755 234,881 231,663 138,939 138,888 7,350,869 -43.62%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.89% 6.64% 3.75% 9.70% 13.12% 10.95% 6.59% -
ROE 7.88% 4.54% 2.78% 7.49% 10.00% 7.83% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 249.96 188.40 168.74 169.24 250.04 197.19 3.49 103.71%
EPS 21.21 10.62 6.33 16.41 32.80 21.60 22.50 -0.97%
DPS 0.00 0.00 9.00 9.00 6.00 10.00 0.00 -
NAPS 2.69 2.34 2.28 2.19 3.28 2.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 231,808
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 150.60 113.12 101.37 100.28 88.86 70.05 65.64 14.83%
EPS 12.78 6.38 3.80 9.72 11.66 7.67 4.32 19.80%
DPS 0.00 0.00 5.41 5.33 2.13 3.55 0.00 -
NAPS 1.6207 1.405 1.3697 1.2976 1.1656 0.9805 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.29 1.90 1.89 2.34 4.00 1.58 2.85 -
P/RPS 0.92 1.01 1.12 1.38 1.60 0.80 81.63 -52.63%
P/EPS 10.80 17.89 29.86 14.26 12.20 7.31 1,239.13 -54.61%
EY 9.26 5.59 3.35 7.01 8.20 13.67 0.08 120.68%
DY 0.00 0.00 4.76 3.85 1.50 6.33 0.00 -
P/NAPS 0.85 0.81 0.83 1.07 1.22 0.57 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 27/08/04 25/08/03 15/08/02 17/08/01 22/08/00 -
Price 2.12 2.00 1.81 2.54 3.96 1.92 3.00 -
P/RPS 0.85 1.06 1.07 1.50 1.58 0.97 85.93 -53.65%
P/EPS 10.00 18.83 28.59 15.48 12.07 8.89 1,304.35 -55.57%
EY 10.00 5.31 3.50 6.46 8.28 11.25 0.08 123.52%
DY 0.00 0.00 4.97 3.54 1.52 5.21 0.00 -
P/NAPS 0.79 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