[MBMR] YoY TTM Result on 30-Sep-2000 [#3]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
10-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 5.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 770,122 705,431 594,781 520,998 13.91%
PBT 127,590 165,875 96,805 50,013 36.64%
Tax -53,616 -62,411 -29,359 -17,492 45.26%
NP 73,974 103,464 67,446 32,521 31.51%
-
NP to SH 73,974 103,464 67,446 32,521 31.51%
-
Tax Rate 42.02% 37.63% 30.33% 34.97% -
Total Cost 696,148 601,967 527,335 488,477 12.53%
-
Net Worth 512,725 484,396 277,698 19,389,091 -70.20%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 48,678 33,375 25,065 6,338 97.29%
Div Payout % 65.80% 32.26% 37.16% 19.49% -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 512,725 484,396 277,698 19,389,091 -70.20%
NOSH 232,002 231,768 138,849 9,694,545 -71.18%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.61% 14.67% 11.34% 6.24% -
ROE 14.43% 21.36% 24.29% 0.17% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 331.95 304.37 428.36 5.37 295.39%
EPS 31.89 44.64 48.57 0.34 354.35%
DPS 21.00 14.40 18.00 0.07 569.43%
NAPS 2.21 2.09 2.00 2.00 3.38%
Adjusted Per Share Value based on latest NOSH - 9,694,545
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 196.98 180.43 152.13 133.26 13.91%
EPS 18.92 26.46 17.25 8.32 31.50%
DPS 12.45 8.54 6.41 1.62 97.34%
NAPS 1.3114 1.239 0.7103 49.5922 -70.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.48 1.93 1.72 2.62 -
P/RPS 0.75 0.63 0.40 48.75 -75.12%
P/EPS 7.78 4.32 3.54 781.02 -78.48%
EY 12.86 23.13 28.24 0.13 362.48%
DY 8.47 7.46 10.47 0.02 650.96%
P/NAPS 1.12 0.92 0.86 1.31 -5.08%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/03 15/11/02 15/11/01 10/11/00 -
Price 2.46 1.98 2.07 2.08 -
P/RPS 0.74 0.65 0.48 38.70 -73.25%
P/EPS 7.72 4.44 4.26 620.05 -76.82%
EY 12.96 22.55 23.47 0.16 332.67%
DY 8.54 7.27 8.70 0.03 557.82%
P/NAPS 1.11 0.95 1.04 1.04 2.19%

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