[MBMR] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.67%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,012,363 833,333 764,788 716,002 653,166 554,543 341,478 19.84%
PBT 109,502 75,632 97,408 151,768 145,822 64,531 28,923 24.83%
Tax -13,983 -23,872 -32,152 -62,262 -50,855 -21,190 -10,399 5.05%
NP 95,519 51,760 65,256 89,506 94,967 43,341 18,524 31.42%
-
NP to SH 83,545 50,285 65,256 89,506 94,967 43,341 18,524 28.52%
-
Tax Rate 12.77% 31.56% 33.01% 41.02% 34.87% 32.84% 35.95% -
Total Cost 916,844 781,573 699,532 626,496 558,199 511,202 322,954 18.98%
-
Net Worth 608,237 534,947 522,635 507,671 418,348 371,609 15,143,333 -41.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 21,136 42,260 41,776 36,174 38,945 11,136 6,338 22.21%
Div Payout % 25.30% 84.04% 64.02% 40.42% 41.01% 25.70% 34.22% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 608,237 534,947 522,635 507,671 418,348 371,609 15,143,333 -41.46%
NOSH 235,751 234,625 232,282 231,813 139,449 138,144 7,571,666 -43.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.44% 6.21% 8.53% 12.50% 14.54% 7.82% 5.42% -
ROE 13.74% 9.40% 12.49% 17.63% 22.70% 11.66% 0.12% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 429.42 355.18 329.25 308.87 468.39 401.42 4.51 113.61%
EPS 35.44 21.43 28.09 38.61 68.10 31.37 0.24 129.81%
DPS 9.00 18.00 18.00 15.60 28.00 8.06 0.08 119.63%
NAPS 2.58 2.28 2.25 2.19 3.00 2.69 2.00 4.33%
Adjusted Per Share Value based on latest NOSH - 231,813
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 258.94 213.14 195.61 183.13 167.06 141.84 87.34 19.84%
EPS 21.37 12.86 16.69 22.89 24.29 11.09 4.74 28.51%
DPS 5.41 10.81 10.69 9.25 9.96 2.85 1.62 22.24%
NAPS 1.5557 1.3683 1.3368 1.2985 1.07 0.9505 38.7326 -41.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.23 1.69 2.15 2.07 3.57 1.46 3.65 -
P/RPS 0.52 0.48 0.65 0.67 0.76 0.36 80.93 -56.86%
P/EPS 6.29 7.89 7.65 5.36 5.24 4.65 1,491.93 -59.79%
EY 15.89 12.68 13.07 18.65 19.08 21.49 0.07 146.88%
DY 4.04 10.65 8.37 7.54 7.84 5.52 0.02 142.13%
P/NAPS 0.86 0.74 0.96 0.95 1.19 0.54 1.83 -11.82%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 02/06/06 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 - -
Price 2.20 1.62 1.84 2.23 4.23 1.59 0.00 -
P/RPS 0.51 0.46 0.56 0.72 0.90 0.40 0.00 -
P/EPS 6.21 7.56 6.55 5.78 6.21 5.07 0.00 -
EY 16.11 13.23 15.27 17.31 16.10 19.73 0.00 -
DY 4.09 11.11 9.78 7.00 6.62 5.07 0.00 -
P/NAPS 0.85 0.71 0.82 1.02 1.41 0.59 0.00 -

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