[MBMR] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 60.43%
YoY- -41.19%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 320,097 332,565 272,539 208,721 220,586 201,876 176,577 10.41%
PBT 49,262 37,911 28,107 17,349 28,573 41,411 37,483 4.65%
Tax -5,226 -4,754 -2,224 -5,901 -9,108 -13,367 -9,852 -10.02%
NP 44,036 33,157 25,883 11,448 19,465 28,044 27,631 8.07%
-
NP to SH 38,464 28,793 22,943 11,448 19,465 28,044 27,631 5.66%
-
Tax Rate 10.61% 12.54% 7.91% 34.01% 31.88% 32.28% 26.28% -
Total Cost 276,061 299,408 246,656 197,273 201,121 173,832 148,946 10.82%
-
Net Worth 731,273 649,577 556,573 519,725 512,725 484,396 410,993 10.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 731,273 649,577 556,573 519,725 512,725 484,396 410,993 10.07%
NOSH 240,550 236,210 234,841 234,110 232,002 231,768 138,849 9.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.76% 9.97% 9.50% 5.48% 8.82% 13.89% 15.65% -
ROE 5.26% 4.43% 4.12% 2.20% 3.80% 5.79% 6.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 133.07 140.79 116.05 89.15 95.08 87.10 127.17 0.75%
EPS 15.99 12.19 9.77 4.89 8.39 12.11 19.90 -3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.75 2.37 2.22 2.21 2.09 2.96 0.44%
Adjusted Per Share Value based on latest NOSH - 234,110
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 81.87 85.06 69.71 53.39 56.42 51.63 45.16 10.41%
EPS 9.84 7.36 5.87 2.93 4.98 7.17 7.07 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8704 1.6614 1.4236 1.3293 1.3114 1.239 1.0512 10.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.60 2.18 2.05 1.75 2.48 1.93 1.72 -
P/RPS 1.95 1.55 1.77 1.96 2.61 2.22 1.35 6.31%
P/EPS 16.26 17.88 20.98 35.79 29.56 15.95 8.64 11.10%
EY 6.15 5.59 4.77 2.79 3.38 6.27 11.57 -9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.86 0.79 1.12 0.92 0.58 6.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 24/11/06 25/11/05 26/11/04 21/11/03 15/11/02 15/11/01 -
Price 2.63 2.25 2.02 1.88 2.46 1.98 2.07 -
P/RPS 1.98 1.60 1.74 2.11 2.59 2.27 1.63 3.29%
P/EPS 16.45 18.46 20.68 38.45 29.32 16.36 10.40 7.93%
EY 6.08 5.42 4.84 2.60 3.41 6.11 9.61 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.85 0.85 1.11 0.95 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