[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -64.24%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 670,730 523,427 347,730 185,714 843,214 648,992 438,183 32.78%
PBT 123,777 89,971 58,322 28,260 86,623 60,490 32,930 141.55%
Tax -35,196 -23,630 -16,800 -6,410 -25,517 -18,900 -8,500 157.63%
NP 88,581 66,341 41,522 21,850 61,106 41,590 24,430 135.83%
-
NP to SH 88,581 66,341 41,522 21,850 61,106 41,590 24,430 135.83%
-
Tax Rate 28.44% 26.26% 28.81% 22.68% 29.46% 31.24% 25.81% -
Total Cost 582,149 457,086 306,208 163,864 782,108 607,402 413,753 25.53%
-
Net Worth 613,253 603,100 601,486 582,877 582,879 388,483 513,041 12.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 58,405 38,909 19,402 - 48,573 19,424 19,433 108.12%
Div Payout % 65.93% 58.65% 46.73% - 79.49% 46.70% 79.55% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 613,253 603,100 601,486 582,877 582,879 388,483 513,041 12.61%
NOSH 194,683 194,548 194,028 194,292 194,293 194,241 194,333 0.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.21% 12.67% 11.94% 11.77% 7.25% 6.41% 5.58% -
ROE 14.44% 11.00% 6.90% 3.75% 10.48% 10.71% 4.76% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 344.52 269.05 179.22 95.58 433.99 334.12 225.48 32.62%
EPS 45.48 34.10 21.40 11.21 31.50 21.40 12.60 135.12%
DPS 30.00 20.00 10.00 0.00 25.00 10.00 10.00 107.86%
NAPS 3.15 3.10 3.10 3.00 3.00 2.00 2.64 12.48%
Adjusted Per Share Value based on latest NOSH - 194,292
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 85.65 66.84 44.41 23.72 107.68 82.88 55.96 32.77%
EPS 11.31 8.47 5.30 2.79 7.80 5.31 3.12 135.79%
DPS 7.46 4.97 2.48 0.00 6.20 2.48 2.48 108.24%
NAPS 0.7831 0.7702 0.7681 0.7443 0.7443 0.4961 0.6552 12.61%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.60 3.30 3.40 3.10 2.53 2.48 2.68 -
P/RPS 1.04 1.23 1.90 3.24 0.58 0.74 1.19 -8.58%
P/EPS 7.91 9.68 15.89 27.57 8.04 11.58 21.32 -48.33%
EY 12.64 10.33 6.29 3.63 12.43 8.63 4.69 93.54%
DY 8.33 6.06 2.94 0.00 9.88 4.03 3.73 70.77%
P/NAPS 1.14 1.06 1.10 1.03 0.84 1.24 1.02 7.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 26/02/04 20/11/03 22/08/03 09/05/03 27/02/03 22/11/02 -
Price 3.20 3.56 3.60 3.28 2.48 2.36 2.79 -
P/RPS 0.93 1.32 2.01 3.43 0.57 0.71 1.24 -17.43%
P/EPS 7.03 10.44 16.82 29.17 7.89 11.02 22.19 -53.49%
EY 14.22 9.58 5.94 3.43 12.68 9.07 4.51 114.87%
DY 9.38 5.62 2.78 0.00 10.08 4.24 3.58 89.94%
P/NAPS 1.02 1.15 1.16 1.09 0.83 1.18 1.06 -2.52%

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