[MBMR] YoY TTM 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- -20.68%
YoY- -37.3%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,070,421 1,091,344 851,702 772,783 751,412 677,205 566,500 11.18%
PBT 117,989 127,662 81,519 77,464 140,428 161,947 74,118 8.05%
Tax -9,043 -15,112 -20,927 -25,703 -57,875 -58,896 -23,639 -14.79%
NP 108,946 112,550 60,592 51,761 82,553 103,051 50,479 13.67%
-
NP to SH 91,540 98,524 56,160 51,761 82,553 103,051 50,479 10.42%
-
Tax Rate 7.66% 11.84% 25.67% 33.18% 41.21% 36.37% 31.89% -
Total Cost 961,475 978,794 791,110 721,022 668,859 574,154 516,021 10.92%
-
Net Worth 703,245 633,757 549,646 535,199 507,661 417,939 384,428 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 12,976 21,136 21,133 42,039 48,678 33,375 25,065 -10.38%
Div Payout % 14.18% 21.45% 37.63% 81.22% 58.97% 32.39% 49.65% -
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 703,245 633,757 549,646 535,199 507,661 417,939 384,428 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 10.18% 10.31% 7.11% 6.70% 10.99% 15.22% 8.91% -
ROE 13.02% 15.55% 10.22% 9.67% 16.26% 24.66% 13.13% -
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 445.98 463.22 362.59 329.21 324.15 486.10 406.72 1.54%
EPS 38.14 41.82 23.91 22.05 35.61 73.97 36.24 0.85%
DPS 5.48 9.00 9.00 18.00 21.00 24.00 18.00 -17.97%
NAPS 2.93 2.69 2.34 2.28 2.19 3.00 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 273.84 279.20 217.89 197.70 192.23 173.25 144.93 11.18%
EPS 23.42 25.21 14.37 13.24 21.12 26.36 12.91 10.43%
DPS 3.32 5.41 5.41 10.75 12.45 8.54 6.41 -10.38%
NAPS 1.7991 1.6213 1.4061 1.3692 1.2987 1.0692 0.9835 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 0.56 0.49 0.52 0.57 0.72 0.82 0.39 6.21%
P/EPS 6.58 5.48 7.95 8.57 6.57 5.41 4.36 7.09%
EY 15.19 18.26 12.58 11.67 15.22 18.49 22.94 -6.63%
DY 2.18 3.93 4.74 9.52 8.97 6.00 11.39 -24.07%
P/NAPS 0.86 0.85 0.81 0.83 1.07 1.33 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 0.57 0.46 0.55 0.55 0.78 0.81 0.47 3.26%
P/EPS 6.66 5.07 8.37 8.21 7.13 5.35 5.30 3.87%
EY 15.02 19.73 11.95 12.18 14.02 18.68 18.88 -3.73%
DY 2.16 4.25 4.50 9.94 8.27 6.06 9.37 -21.68%
P/NAPS 0.87 0.79 0.85 0.79 1.16 1.32 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