[MNRB] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -52.94%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 742,856 843,214 865,322 876,366 911,036 728,590 732,517 0.94%
PBT 113,040 86,623 80,653 65,860 116,228 61,679 83,473 22.47%
Tax -25,640 -25,517 -25,200 -17,000 -12,400 -4,272 -17,960 26.86%
NP 87,400 61,106 55,453 48,860 103,828 57,407 65,513 21.25%
-
NP to SH 87,400 61,106 55,453 48,860 103,828 57,407 65,513 21.25%
-
Tax Rate 22.68% 29.46% 31.24% 25.81% 10.67% 6.93% 21.52% -
Total Cost 655,456 782,108 809,869 827,506 807,208 671,183 667,004 -1.16%
-
Net Worth 582,877 582,879 388,483 513,041 530,408 506,875 497,176 11.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 48,573 25,898 38,866 - 38,841 - -
Div Payout % - 79.49% 46.70% 79.55% - 67.66% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 582,877 582,879 388,483 513,041 530,408 506,875 497,176 11.21%
NOSH 194,292 194,293 194,241 194,333 194,288 194,205 194,209 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.77% 7.25% 6.41% 5.58% 11.40% 7.88% 8.94% -
ROE 14.99% 10.48% 14.27% 9.52% 19.58% 11.33% 13.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 382.34 433.99 445.49 450.96 468.91 375.17 377.18 0.91%
EPS 44.84 31.50 28.53 25.20 53.44 29.56 33.73 20.96%
DPS 0.00 25.00 13.33 20.00 0.00 20.00 0.00 -
NAPS 3.00 3.00 2.00 2.64 2.73 2.61 2.56 11.18%
Adjusted Per Share Value based on latest NOSH - 193,916
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 94.86 107.68 110.50 111.91 116.34 93.04 93.54 0.94%
EPS 11.16 7.80 7.08 6.24 13.26 7.33 8.37 21.20%
DPS 0.00 6.20 3.31 4.96 0.00 4.96 0.00 -
NAPS 0.7443 0.7443 0.4961 0.6552 0.6773 0.6473 0.6349 11.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.10 2.53 2.48 2.68 2.95 3.04 2.61 -
P/RPS 0.81 0.58 0.56 0.59 0.63 0.81 0.69 11.31%
P/EPS 6.89 8.04 8.69 10.66 5.52 10.28 7.74 -7.48%
EY 14.51 12.43 11.51 9.38 18.12 9.72 12.92 8.06%
DY 0.00 9.88 5.38 7.46 0.00 6.58 0.00 -
P/NAPS 1.03 0.84 1.24 1.02 1.08 1.16 1.02 0.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 -
Price 3.28 2.48 2.36 2.79 3.02 3.18 2.75 -
P/RPS 0.86 0.57 0.53 0.62 0.64 0.85 0.73 11.57%
P/EPS 7.29 7.89 8.27 11.10 5.65 10.76 8.15 -7.18%
EY 13.71 12.68 12.10 9.01 17.70 9.30 12.27 7.70%
DY 0.00 10.08 5.65 7.17 0.00 6.29 0.00 -
P/NAPS 1.09 0.83 1.18 1.06 1.11 1.22 1.07 1.24%

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