[MBMR] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.74%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 273,791 317,365 238,384 220,015 212,020 181,329 152,571 10.23%
PBT 38,163 37,001 18,841 12,954 32,898 44,238 28,113 5.22%
Tax -3,142 -4,002 -2,873 -5,818 -12,267 -16,654 -8,613 -15.46%
NP 35,021 32,999 15,968 7,136 20,631 27,584 19,500 10.24%
-
NP to SH 30,674 27,990 13,011 7,136 20,631 27,584 19,500 7.83%
-
Tax Rate 8.23% 10.82% 15.25% 44.91% 37.29% 37.65% 30.64% -
Total Cost 238,770 284,366 222,416 212,879 191,389 153,745 133,071 10.22%
-
Net Worth 703,245 633,757 549,646 535,199 507,661 456,947 384,428 10.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 21,126 20,862 8,358 13,928 -
Div Payout % - - - 296.05% 101.12% 30.30% 71.43% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 703,245 633,757 549,646 535,199 507,661 456,947 384,428 10.58%
NOSH 240,015 235,597 234,891 234,736 231,808 139,313 139,285 9.48%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.79% 10.40% 6.70% 3.24% 9.73% 15.21% 12.78% -
ROE 4.36% 4.42% 2.37% 1.33% 4.06% 6.04% 5.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 114.07 134.71 101.49 93.73 91.46 130.16 109.54 0.67%
EPS 12.78 11.88 5.54 3.04 8.90 19.80 14.00 -1.50%
DPS 0.00 0.00 0.00 9.00 9.00 6.00 10.00 -
NAPS 2.93 2.69 2.34 2.28 2.19 3.28 2.76 1.00%
Adjusted Per Share Value based on latest NOSH - 234,736
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 70.03 81.17 60.97 56.27 54.23 46.38 39.02 10.23%
EPS 7.85 7.16 3.33 1.83 5.28 7.06 4.99 7.84%
DPS 0.00 0.00 0.00 5.40 5.34 2.14 3.56 -
NAPS 1.7987 1.621 1.4059 1.3689 1.2985 1.1687 0.9833 10.58%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.51 2.29 1.90 1.89 2.34 4.00 1.58 -
P/RPS 2.20 1.70 1.87 2.02 2.56 3.07 1.44 7.31%
P/EPS 19.64 19.28 34.30 62.17 26.29 20.20 11.29 9.66%
EY 5.09 5.19 2.92 1.61 3.80 4.95 8.86 -8.82%
DY 0.00 0.00 0.00 4.76 3.85 1.50 6.33 -
P/NAPS 0.86 0.85 0.81 0.83 1.07 1.22 0.57 7.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 09/08/07 25/08/06 26/08/05 27/08/04 25/08/03 15/08/02 17/08/01 -
Price 2.54 2.12 2.00 1.81 2.54 3.96 1.92 -
P/RPS 2.23 1.57 1.97 1.93 2.78 3.04 1.75 4.12%
P/EPS 19.87 17.84 36.11 59.54 28.54 20.00 13.71 6.37%
EY 5.03 5.60 2.77 1.68 3.50 5.00 7.29 -5.99%
DY 0.00 0.00 0.00 4.97 3.54 1.52 5.21 -
P/NAPS 0.87 0.79 0.85 0.79 1.16 1.21 0.70 3.68%

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