[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 70.24%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 347,730 185,714 843,214 648,992 438,183 227,759 728,590 -38.90%
PBT 58,322 28,260 86,623 60,490 32,930 29,057 61,679 -3.65%
Tax -16,800 -6,410 -25,517 -18,900 -8,500 -3,100 -4,272 148.93%
NP 41,522 21,850 61,106 41,590 24,430 25,957 57,407 -19.40%
-
NP to SH 41,522 21,850 61,106 41,590 24,430 25,957 57,407 -19.40%
-
Tax Rate 28.81% 22.68% 29.46% 31.24% 25.81% 10.67% 6.93% -
Total Cost 306,208 163,864 782,108 607,402 413,753 201,802 671,183 -40.70%
-
Net Worth 601,486 582,877 582,879 388,483 513,041 530,408 506,875 12.07%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 19,402 - 48,573 19,424 19,433 - 38,841 -37.01%
Div Payout % 46.73% - 79.49% 46.70% 79.55% - 67.66% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 601,486 582,877 582,879 388,483 513,041 530,408 506,875 12.07%
NOSH 194,028 194,292 194,293 194,241 194,333 194,288 194,205 -0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.94% 11.77% 7.25% 6.41% 5.58% 11.40% 7.88% -
ROE 6.90% 3.75% 10.48% 10.71% 4.76% 4.89% 11.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 179.22 95.58 433.99 334.12 225.48 117.23 375.17 -38.86%
EPS 21.40 11.21 31.50 21.40 12.60 13.36 29.56 -19.35%
DPS 10.00 0.00 25.00 10.00 10.00 0.00 20.00 -36.97%
NAPS 3.10 3.00 3.00 2.00 2.64 2.73 2.61 12.14%
Adjusted Per Share Value based on latest NOSH - 194,330
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.41 23.72 107.68 82.88 55.96 29.08 93.04 -38.89%
EPS 5.30 2.79 7.80 5.31 3.12 3.31 7.33 -19.42%
DPS 2.48 0.00 6.20 2.48 2.48 0.00 4.96 -36.97%
NAPS 0.7681 0.7443 0.7443 0.4961 0.6552 0.6773 0.6473 12.07%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.40 3.10 2.53 2.48 2.68 2.95 3.04 -
P/RPS 1.90 3.24 0.58 0.74 1.19 2.52 0.81 76.44%
P/EPS 15.89 27.57 8.04 11.58 21.32 22.08 10.28 33.65%
EY 6.29 3.63 12.43 8.63 4.69 4.53 9.72 -25.16%
DY 2.94 0.00 9.88 4.03 3.73 0.00 6.58 -41.52%
P/NAPS 1.10 1.03 0.84 1.24 1.02 1.08 1.16 -3.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 22/08/03 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 -
Price 3.60 3.28 2.48 2.36 2.79 3.02 3.18 -
P/RPS 2.01 3.43 0.57 0.71 1.24 2.58 0.85 77.40%
P/EPS 16.82 29.17 7.89 11.02 22.19 22.60 10.76 34.65%
EY 5.94 3.43 12.68 9.07 4.51 4.42 9.30 -25.81%
DY 2.78 0.00 10.08 4.24 3.58 0.00 6.29 -41.94%
P/NAPS 1.16 1.09 0.83 1.18 1.06 1.11 1.22 -3.30%

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