[MBMR] YoY TTM 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- 5.39%
YoY- -38.46%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,119,154 1,132,012 944,824 805,755 768,528 697,848 612,572 10.56%
PBT 140,475 121,899 96,724 72,530 113,203 155,248 130,144 1.28%
Tax -13,648 -10,678 -13,065 -26,429 -38,296 -65,138 -42,668 -17.29%
NP 126,827 111,221 83,659 46,101 74,907 90,110 87,476 6.38%
-
NP to SH 110,523 92,092 73,492 46,101 74,907 90,110 87,476 3.97%
-
Tax Rate 9.72% 8.76% 13.51% 36.44% 33.83% 41.96% 32.79% -
Total Cost 992,327 1,020,791 861,165 759,654 693,621 607,738 525,096 11.18%
-
Net Worth 722,638 473,586 469,707 537,742 464,743 463,589 277,962 17.25%
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 42,260 41,776 36,174 38,945 -15.22%
Div Payout % 13.08% 14.09% 28.76% 91.67% 55.77% 40.14% 44.52% -
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 722,638 473,586 469,707 537,742 464,743 463,589 277,962 17.25%
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 11.33% 9.83% 8.85% 5.72% 9.75% 12.91% 14.28% -
ROE 15.29% 19.45% 15.65% 8.57% 16.12% 19.44% 31.47% -
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 464.61 478.06 402.30 343.13 330.73 301.06 440.76 0.88%
EPS 45.88 38.89 31.29 19.63 32.24 38.87 62.94 -5.13%
DPS 6.00 5.48 9.00 18.00 18.00 15.61 28.00 -22.63%
NAPS 3.00 2.00 2.00 2.29 2.00 2.00 2.00 6.98%
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 286.31 289.60 241.71 206.13 196.61 178.53 156.71 10.56%
EPS 28.27 23.56 18.80 11.79 19.16 23.05 22.38 3.96%
DPS 3.70 3.32 5.41 10.81 10.69 9.25 9.96 -15.20%
NAPS 1.8487 1.2116 1.2016 1.3757 1.1889 1.186 0.7111 17.25%
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 0.53 0.47 0.52 0.50 0.74 0.74 0.63 -2.83%
P/EPS 5.36 5.79 6.68 8.66 7.63 5.71 4.40 3.34%
EY 18.65 17.29 14.97 11.55 13.10 17.51 22.72 -3.23%
DY 2.44 2.44 4.31 10.59 7.32 7.03 10.11 -21.08%
P/NAPS 0.82 1.13 1.05 0.74 1.23 1.11 1.39 -8.41%
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 0.50 0.51 0.54 0.53 0.71 0.68 0.76 -6.73%
P/EPS 5.06 6.25 6.90 9.22 7.26 5.25 5.31 -0.80%
EY 19.78 16.00 14.49 10.85 13.78 19.06 18.84 0.81%
DY 2.59 2.26 4.17 9.94 7.69 7.65 8.38 -17.76%
P/NAPS 0.77 1.22 1.08 0.79 1.17 1.02 1.67 -12.10%

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