[MBMR] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 61.54%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 714,816 605,051 612,660 540,387 456,309 402,009 336,298 -0.79%
PBT 62,222 42,509 89,435 117,094 81,365 42,333 25,837 -0.93%
Tax -6,976 -16,157 -31,954 -43,477 -23,734 -14,762 -7,282 0.04%
NP 55,246 26,352 57,481 73,617 57,631 27,571 18,555 -1.15%
-
NP to SH 47,874 26,352 57,481 73,617 57,631 27,571 18,555 -1.00%
-
Tax Rate 11.21% 38.01% 35.73% 37.13% 29.17% 34.87% 28.18% -
Total Cost 659,570 578,699 555,179 466,770 398,678 374,438 317,743 -0.77%
-
Net Worth 556,455 520,012 512,643 483,834 411,054 16,217,646 155,501 -1.34%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 21,131 21,081 20,876 13,890 - - - -100.00%
Div Payout % 44.14% 80.00% 36.32% 18.87% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 556,455 520,012 512,643 483,834 411,054 16,217,646 155,501 -1.34%
NOSH 234,791 234,240 231,965 231,500 138,869 8,108,823 75,121 -1.20%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.73% 4.36% 9.38% 13.62% 12.63% 6.86% 5.52% -
ROE 8.60% 5.07% 11.21% 15.22% 14.02% 0.17% 11.93% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 304.45 258.30 264.12 233.43 328.59 4.96 447.67 0.41%
EPS 20.39 11.25 24.78 31.78 41.50 33.60 24.70 0.20%
DPS 9.00 9.00 9.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 2.37 2.22 2.21 2.09 2.96 2.00 2.07 -0.14%
Adjusted Per Share Value based on latest NOSH - 231,768
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 182.83 154.76 156.70 138.22 116.71 102.82 86.02 -0.79%
EPS 12.24 6.74 14.70 18.83 14.74 7.05 4.75 -1.00%
DPS 5.40 5.39 5.34 3.55 0.00 0.00 0.00 -100.00%
NAPS 1.4233 1.3301 1.3112 1.2375 1.0514 41.4804 0.3977 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.05 1.75 2.48 1.93 1.72 2.62 0.00 -
P/RPS 0.67 0.68 0.94 0.83 0.52 52.85 0.00 -100.00%
P/EPS 10.05 15.56 10.01 6.07 4.14 770.56 0.00 -100.00%
EY 9.95 6.43 9.99 16.48 24.13 0.13 0.00 -100.00%
DY 4.39 5.14 3.63 3.11 0.00 0.00 0.00 -100.00%
P/NAPS 0.86 0.79 1.12 0.92 0.58 1.31 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 26/11/04 21/11/03 15/11/02 15/11/01 10/11/00 16/11/99 -
Price 2.02 1.88 2.46 1.98 2.07 2.08 0.00 -
P/RPS 0.66 0.73 0.93 0.85 0.63 41.96 0.00 -100.00%
P/EPS 9.91 16.71 9.93 6.23 4.99 611.74 0.00 -100.00%
EY 10.09 5.98 10.07 16.06 20.05 0.16 0.00 -100.00%
DY 4.46 4.79 3.66 3.03 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.85 1.11 0.95 0.70 1.04 0.00 -100.00%

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