[MBMR] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
04-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -12.88%
YoY- -27.09%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,113,995 1,012,363 833,333 764,788 716,002 653,166 554,543 12.32%
PBT 116,827 109,502 75,632 97,408 151,768 145,822 64,531 10.39%
Tax -9,903 -13,983 -23,872 -32,152 -62,262 -50,855 -21,190 -11.90%
NP 106,924 95,519 51,760 65,256 89,506 94,967 43,341 16.23%
-
NP to SH 88,856 83,545 50,285 65,256 89,506 94,967 43,341 12.70%
-
Tax Rate 8.48% 12.77% 31.56% 33.01% 41.02% 34.87% 32.84% -
Total Cost 1,007,071 916,844 781,573 699,532 626,496 558,199 511,202 11.95%
-
Net Worth 670,854 608,237 534,947 522,635 507,671 418,348 371,609 10.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,976 21,136 42,260 41,776 36,174 38,945 11,136 2.58%
Div Payout % 14.60% 25.30% 84.04% 64.02% 40.42% 41.01% 25.70% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 670,854 608,237 534,947 522,635 507,671 418,348 371,609 10.34%
NOSH 239,590 235,751 234,625 232,282 231,813 139,449 138,144 9.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.60% 9.44% 6.21% 8.53% 12.50% 14.54% 7.82% -
ROE 13.25% 13.74% 9.40% 12.49% 17.63% 22.70% 11.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 464.96 429.42 355.18 329.25 308.87 468.39 401.42 2.47%
EPS 37.09 35.44 21.43 28.09 38.61 68.10 31.37 2.82%
DPS 5.48 9.00 18.00 18.00 15.60 28.00 8.06 -6.22%
NAPS 2.80 2.58 2.28 2.25 2.19 3.00 2.69 0.66%
Adjusted Per Share Value based on latest NOSH - 232,282
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 284.93 258.94 213.14 195.61 183.13 167.06 141.84 12.32%
EPS 22.73 21.37 12.86 16.69 22.89 24.29 11.09 12.69%
DPS 3.32 5.41 10.81 10.69 9.25 9.96 2.85 2.57%
NAPS 1.7159 1.5557 1.3683 1.3368 1.2985 1.07 0.9505 10.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.31 2.23 1.69 2.15 2.07 3.57 1.46 -
P/RPS 0.50 0.52 0.48 0.65 0.67 0.76 0.36 5.62%
P/EPS 6.23 6.29 7.89 7.65 5.36 5.24 4.65 4.99%
EY 16.05 15.89 12.68 13.07 18.65 19.08 21.49 -4.74%
DY 2.37 4.04 10.65 8.37 7.54 7.84 5.52 -13.13%
P/NAPS 0.83 0.86 0.74 0.96 0.95 1.19 0.54 7.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 02/06/06 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 -
Price 2.49 2.20 1.62 1.84 2.23 4.23 1.59 -
P/RPS 0.54 0.51 0.46 0.56 0.72 0.90 0.40 5.12%
P/EPS 6.71 6.21 7.56 6.55 5.78 6.21 5.07 4.77%
EY 14.89 16.11 13.23 15.27 17.31 16.10 19.73 -4.58%
DY 2.20 4.09 11.11 9.78 7.00 6.62 5.07 -12.98%
P/NAPS 0.89 0.85 0.71 0.82 1.02 1.41 0.59 7.08%

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