[MBMR] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 72.8%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 271,851 210,650 230,008 200,704 155,867 157,461 167,971 8.35%
PBT 30,071 18,936 34,503 30,056 23,766 38,153 48,779 -7.74%
Tax -3,258 875 -6,089 -10,274 -6,341 -21,661 -18,898 -25.38%
NP 26,813 19,811 28,414 19,782 17,425 16,492 29,881 -1.78%
-
NP to SH 22,649 13,337 25,619 19,782 17,425 16,492 29,881 -4.51%
-
Tax Rate 10.83% -4.62% 17.65% 34.18% 26.68% 56.77% 38.74% -
Total Cost 245,038 190,839 201,594 180,922 138,442 140,969 138,090 10.02%
-
Net Worth 722,638 473,586 469,707 537,742 464,743 463,589 411,384 9.83%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 14,452 12,976 21,136 21,133 20,913 27,815 41,694 -16.18%
Div Payout % 63.81% 97.30% 82.50% 106.83% 120.02% 168.66% 139.53% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 722,638 473,586 469,707 537,742 464,743 463,589 411,384 9.83%
NOSH 240,879 236,793 234,853 234,821 232,371 231,794 138,981 9.59%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.86% 9.40% 12.35% 9.86% 11.18% 10.47% 17.79% -
ROE 3.13% 2.82% 5.45% 3.68% 3.75% 3.56% 7.26% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 112.86 88.96 97.94 85.47 67.08 67.93 120.86 -1.13%
EPS 9.40 5.64 10.91 8.44 7.50 7.12 21.50 -12.87%
DPS 6.00 5.48 9.00 9.00 9.00 12.00 30.00 -23.51%
NAPS 3.00 2.00 2.00 2.29 2.00 2.00 2.96 0.22%
Adjusted Per Share Value based on latest NOSH - 234,821
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 69.55 53.89 58.84 51.35 39.88 40.28 42.97 8.35%
EPS 5.79 3.41 6.55 5.06 4.46 4.22 7.64 -4.51%
DPS 3.70 3.32 5.41 5.41 5.35 7.12 10.67 -16.17%
NAPS 1.8487 1.2116 1.2016 1.3757 1.1889 1.186 1.0524 9.84%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.46 2.25 2.09 1.70 2.46 2.22 2.77 -
P/RPS 2.18 2.53 2.13 1.99 3.67 3.27 2.29 -0.81%
P/EPS 26.16 39.95 19.16 20.18 32.81 31.20 12.88 12.52%
EY 3.82 2.50 5.22 4.96 3.05 3.20 7.76 -11.13%
DY 2.44 2.44 4.31 5.29 3.66 5.41 10.83 -21.98%
P/NAPS 0.82 1.13 1.05 0.74 1.23 1.11 0.94 -2.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 03/03/06 09/03/05 26/02/04 28/02/03 22/02/02 -
Price 2.32 2.43 2.16 1.81 2.34 2.04 3.34 -
P/RPS 2.06 2.73 2.21 2.12 3.49 3.00 2.76 -4.75%
P/EPS 24.67 43.14 19.80 21.49 31.21 28.67 15.53 8.01%
EY 4.05 2.32 5.05 4.65 3.20 3.49 6.44 -7.43%
DY 2.59 2.26 4.17 4.97 3.85 5.88 8.98 -18.70%
P/NAPS 0.77 1.22 1.08 0.79 1.17 1.02 1.13 -6.19%

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