[MBMR] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.2%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 921,362 714,816 605,051 612,660 540,387 456,309 402,009 14.81%
PBT 102,963 62,222 42,509 89,435 117,094 81,365 42,333 15.95%
Tax -11,553 -6,976 -16,157 -31,954 -43,477 -23,734 -14,762 -4.00%
NP 91,410 55,246 26,352 57,481 73,617 57,631 27,571 22.10%
-
NP to SH 78,755 47,874 26,352 57,481 73,617 57,631 27,571 19.10%
-
Tax Rate 11.22% 11.21% 38.01% 35.73% 37.13% 29.17% 34.87% -
Total Cost 829,952 659,570 578,699 555,179 466,770 398,678 374,438 14.17%
-
Net Worth 649,404 556,455 520,012 512,643 483,834 411,054 16,217,646 -41.49%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 21,253 21,131 21,081 20,876 13,890 - - -
Div Payout % 26.99% 44.14% 80.00% 36.32% 18.87% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 649,404 556,455 520,012 512,643 483,834 411,054 16,217,646 -41.49%
NOSH 236,146 234,791 234,240 231,965 231,500 138,869 8,108,823 -44.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.92% 7.73% 4.36% 9.38% 13.62% 12.63% 6.86% -
ROE 12.13% 8.60% 5.07% 11.21% 15.22% 14.02% 0.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 390.16 304.45 258.30 264.12 233.43 328.59 4.96 106.92%
EPS 33.35 20.39 11.25 24.78 31.78 41.50 33.60 -0.12%
DPS 9.00 9.00 9.00 9.00 6.00 0.00 0.00 -
NAPS 2.75 2.37 2.22 2.21 2.09 2.96 2.00 5.44%
Adjusted Per Share Value based on latest NOSH - 232,002
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 235.66 182.83 154.76 156.70 138.22 116.71 102.82 14.81%
EPS 20.14 12.24 6.74 14.70 18.83 14.74 7.05 19.10%
DPS 5.44 5.40 5.39 5.34 3.55 0.00 0.00 -
NAPS 1.661 1.4233 1.3301 1.3112 1.2375 1.0514 41.4804 -41.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.18 2.05 1.75 2.48 1.93 1.72 2.62 -
P/RPS 0.56 0.67 0.68 0.94 0.83 0.52 52.85 -53.11%
P/EPS 6.54 10.05 15.56 10.01 6.07 4.14 770.56 -54.81%
EY 15.30 9.95 6.43 9.99 16.48 24.13 0.13 121.29%
DY 4.13 4.39 5.14 3.63 3.11 0.00 0.00 -
P/NAPS 0.79 0.86 0.79 1.12 0.92 0.58 1.31 -8.08%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 25/11/05 26/11/04 21/11/03 15/11/02 15/11/01 10/11/00 -
Price 2.25 2.02 1.88 2.46 1.98 2.07 2.08 -
P/RPS 0.58 0.66 0.73 0.93 0.85 0.63 41.96 -50.99%
P/EPS 6.75 9.91 16.71 9.93 6.23 4.99 611.74 -52.80%
EY 14.82 10.09 5.98 10.07 16.06 20.05 0.16 112.63%
DY 4.00 4.46 4.79 3.66 3.03 0.00 0.00 -
P/NAPS 0.82 0.85 0.85 1.11 0.95 0.70 1.04 -3.88%

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