[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 99.89%
YoY- 507.15%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 438,183 227,759 728,590 549,388 371,988 187,250 659,974 -23.87%
PBT 32,930 29,057 61,679 62,605 33,151 12,437 44,936 -18.70%
Tax -8,500 -3,100 -4,272 -13,470 -8,570 -2,570 -13,918 -27.99%
NP 24,430 25,957 57,407 49,135 24,581 9,867 31,018 -14.70%
-
NP to SH 24,430 25,957 57,407 49,135 24,581 9,867 31,018 -14.70%
-
Tax Rate 25.81% 10.67% 6.93% 21.52% 25.85% 20.66% 30.97% -
Total Cost 413,753 201,802 671,183 500,253 347,407 177,383 628,956 -24.34%
-
Net Worth 513,041 530,408 506,875 497,176 473,757 470,042 460,499 7.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 19,433 - 38,841 - 15,533 - 29,145 -23.65%
Div Payout % 79.55% - 67.66% - 63.19% - 93.96% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 513,041 530,408 506,875 497,176 473,757 470,042 460,499 7.46%
NOSH 194,333 194,288 194,205 194,209 194,162 194,232 194,303 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.58% 11.40% 7.88% 8.94% 6.61% 5.27% 4.70% -
ROE 4.76% 4.89% 11.33% 9.88% 5.19% 2.10% 6.74% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 225.48 117.23 375.17 282.88 191.59 96.41 339.66 -23.88%
EPS 12.60 13.36 29.56 25.30 12.66 5.08 16.01 -14.74%
DPS 10.00 0.00 20.00 0.00 8.00 0.00 15.00 -23.66%
NAPS 2.64 2.73 2.61 2.56 2.44 2.42 2.37 7.45%
Adjusted Per Share Value based on latest NOSH - 194,256
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 55.96 29.08 93.04 70.16 47.50 23.91 84.28 -23.87%
EPS 3.12 3.31 7.33 6.27 3.14 1.26 3.96 -14.68%
DPS 2.48 0.00 4.96 0.00 1.98 0.00 3.72 -23.66%
NAPS 0.6552 0.6773 0.6473 0.6349 0.605 0.6002 0.5881 7.46%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.68 2.95 3.04 2.61 2.23 2.58 2.37 -
P/RPS 1.19 2.52 0.81 0.92 1.16 2.68 0.70 42.39%
P/EPS 21.32 22.08 10.28 10.32 17.61 50.79 14.85 27.23%
EY 4.69 4.53 9.72 9.69 5.68 1.97 6.74 -21.45%
DY 3.73 0.00 6.58 0.00 3.59 0.00 6.33 -29.69%
P/NAPS 1.02 1.08 1.16 1.02 0.91 1.07 1.00 1.32%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 24/05/01 -
Price 2.79 3.02 3.18 2.75 2.62 2.59 2.35 -
P/RPS 1.24 2.58 0.85 0.97 1.37 2.69 0.69 47.76%
P/EPS 22.19 22.60 10.76 10.87 20.70 50.98 14.72 31.43%
EY 4.51 4.42 9.30 9.20 4.83 1.96 6.79 -23.85%
DY 3.58 0.00 6.29 0.00 3.05 0.00 6.38 -31.94%
P/NAPS 1.06 1.11 1.22 1.07 1.07 1.07 0.99 4.65%

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