[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -54.78%
YoY- 163.07%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 843,214 648,992 438,183 227,759 728,590 549,388 371,988 72.64%
PBT 86,623 60,490 32,930 29,057 61,679 62,605 33,151 89.82%
Tax -25,517 -18,900 -8,500 -3,100 -4,272 -13,470 -8,570 107.10%
NP 61,106 41,590 24,430 25,957 57,407 49,135 24,581 83.61%
-
NP to SH 61,106 41,590 24,430 25,957 57,407 49,135 24,581 83.61%
-
Tax Rate 29.46% 31.24% 25.81% 10.67% 6.93% 21.52% 25.85% -
Total Cost 782,108 607,402 413,753 201,802 671,183 500,253 347,407 71.85%
-
Net Worth 582,879 388,483 513,041 530,408 506,875 497,176 473,757 14.83%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 48,573 19,424 19,433 - 38,841 - 15,533 113.99%
Div Payout % 79.49% 46.70% 79.55% - 67.66% - 63.19% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 582,879 388,483 513,041 530,408 506,875 497,176 473,757 14.83%
NOSH 194,293 194,241 194,333 194,288 194,205 194,209 194,162 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.25% 6.41% 5.58% 11.40% 7.88% 8.94% 6.61% -
ROE 10.48% 10.71% 4.76% 4.89% 11.33% 9.88% 5.19% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 433.99 334.12 225.48 117.23 375.17 282.88 191.59 72.56%
EPS 31.50 21.40 12.60 13.36 29.56 25.30 12.66 83.72%
DPS 25.00 10.00 10.00 0.00 20.00 0.00 8.00 113.89%
NAPS 3.00 2.00 2.64 2.73 2.61 2.56 2.44 14.78%
Adjusted Per Share Value based on latest NOSH - 194,288
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.68 82.88 55.96 29.08 93.04 70.16 47.50 72.65%
EPS 7.80 5.31 3.12 3.31 7.33 6.27 3.14 83.52%
DPS 6.20 2.48 2.48 0.00 4.96 0.00 1.98 114.18%
NAPS 0.7443 0.4961 0.6552 0.6773 0.6473 0.6349 0.605 14.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.53 2.48 2.68 2.95 3.04 2.61 2.23 -
P/RPS 0.58 0.74 1.19 2.52 0.81 0.92 1.16 -37.03%
P/EPS 8.04 11.58 21.32 22.08 10.28 10.32 17.61 -40.73%
EY 12.43 8.63 4.69 4.53 9.72 9.69 5.68 68.63%
DY 9.88 4.03 3.73 0.00 6.58 0.00 3.59 96.50%
P/NAPS 0.84 1.24 1.02 1.08 1.16 1.02 0.91 -5.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 -
Price 2.48 2.36 2.79 3.02 3.18 2.75 2.62 -
P/RPS 0.57 0.71 1.24 2.58 0.85 0.97 1.37 -44.29%
P/EPS 7.89 11.02 22.19 22.60 10.76 10.87 20.70 -47.46%
EY 12.68 9.07 4.51 4.42 9.30 9.20 4.83 90.41%
DY 10.08 4.24 3.58 0.00 6.29 0.00 3.05 122.03%
P/NAPS 0.83 1.18 1.06 1.11 1.22 1.07 1.07 -15.58%

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