[MBMR] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.31%
YoY- -16.87%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,132,012 944,824 805,755 768,527 697,848 624,280 549,262 12.80%
PBT 121,899 96,725 72,564 113,201 155,246 130,144 57,775 13.24%
Tax -10,678 -13,065 -26,432 -38,295 -65,138 -42,632 -20,385 -10.21%
NP 111,221 83,660 46,132 74,906 90,108 87,512 37,390 19.91%
-
NP to SH 92,092 73,493 46,132 74,906 90,108 87,512 37,390 16.20%
-
Tax Rate 8.76% 13.51% 36.43% 33.83% 41.96% 32.76% 35.28% -
Total Cost 1,020,791 861,164 759,623 693,621 607,740 536,768 511,872 12.18%
-
Net Worth 655,389 586,834 633,619 532,249 490,897 411,167 252,554 17.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 89,459 42,252 42,241 41,836 41,680 55,563 17,351 31.42%
Div Payout % 97.14% 57.49% 91.57% 55.85% 46.26% 63.49% 46.41% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 655,389 586,834 633,619 532,249 490,897 411,167 252,554 17.21%
NOSH 236,602 234,733 234,673 232,423 231,555 138,907 96,394 16.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.83% 8.85% 5.73% 9.75% 12.91% 14.02% 6.81% -
ROE 14.05% 12.52% 7.28% 14.07% 18.36% 21.28% 14.80% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 478.44 402.51 343.35 330.66 301.37 449.42 569.80 -2.86%
EPS 38.92 31.30 19.64 32.22 38.90 63.00 30.40 4.20%
DPS 37.81 18.00 18.00 18.00 18.00 40.00 18.00 13.16%
NAPS 2.77 2.50 2.70 2.29 2.12 2.96 2.62 0.93%
Adjusted Per Share Value based on latest NOSH - 232,371
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 289.60 241.71 206.13 196.61 178.53 159.71 140.52 12.80%
EPS 23.56 18.80 11.80 19.16 23.05 22.39 9.57 16.19%
DPS 22.89 10.81 10.81 10.70 10.66 14.21 4.44 31.41%
NAPS 1.6767 1.5013 1.621 1.3616 1.2559 1.0519 0.6461 17.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.25 2.09 1.70 2.46 2.22 2.77 1.61 -
P/RPS 0.47 0.52 0.50 0.74 0.74 0.62 0.28 9.01%
P/EPS 5.78 6.68 8.65 7.63 5.70 4.40 4.15 5.67%
EY 17.30 14.98 11.56 13.10 17.53 22.74 24.09 -5.36%
DY 16.80 8.61 10.59 7.32 8.11 14.44 11.18 7.01%
P/NAPS 0.81 0.84 0.63 1.07 1.05 0.94 0.61 4.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 03/03/06 09/03/05 26/02/04 28/02/03 22/02/02 30/03/01 -
Price 2.43 2.16 1.81 2.34 2.04 3.34 1.46 -
P/RPS 0.51 0.54 0.53 0.71 0.68 0.74 0.26 11.87%
P/EPS 6.24 6.90 9.21 7.26 5.24 5.30 3.76 8.80%
EY 16.02 14.49 10.86 13.77 19.08 18.86 26.57 -8.08%
DY 15.56 8.33 9.94 7.69 8.82 11.98 12.33 3.95%
P/NAPS 0.88 0.86 0.67 1.02 0.96 1.13 0.56 7.82%

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