[MNRB] QoQ 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- 659.3%
YoY- -29.71%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 162,146 185,714 194,222 210,809 211,083 227,759 179,202 -6.44%
PBT 30,064 28,260 26,133 27,559 3,873 29,057 -926 -
Tax -9,200 -6,410 -6,617 -10,300 -1,600 -3,100 9,198 -
NP 20,864 21,850 19,516 17,259 2,273 25,957 8,272 85.18%
-
NP to SH 20,864 21,850 19,516 17,259 2,273 25,957 8,272 85.18%
-
Tax Rate 30.60% 22.68% 25.32% 37.37% 41.31% 10.67% - -
Total Cost 141,282 163,864 174,706 193,550 208,810 201,802 170,930 -11.91%
-
Net Worth 604,471 582,877 388,722 388,661 511,939 530,408 506,805 12.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 19,499 - 29,154 - 19,391 - 23,301 -11.18%
Div Payout % 93.46% - 149.39% - 853.13% - 281.69% -
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 604,471 582,877 388,722 388,661 511,939 530,408 506,805 12.45%
NOSH 194,990 194,292 194,361 194,330 193,916 194,288 194,178 0.27%
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 12.87% 11.77% 10.05% 8.19% 1.08% 11.40% 4.62% -
ROE 3.45% 3.75% 5.02% 4.44% 0.44% 4.89% 1.63% -
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 83.16 95.58 99.93 108.48 108.85 117.23 92.29 -6.70%
EPS 10.70 11.21 10.00 8.90 1.20 13.36 4.26 84.67%
DPS 10.00 0.00 15.00 0.00 10.00 0.00 12.00 -11.43%
NAPS 3.10 3.00 2.00 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 20.71 23.72 24.80 26.92 26.96 29.08 22.88 -6.42%
EPS 2.66 2.79 2.49 2.20 0.29 3.31 1.06 84.56%
DPS 2.49 0.00 3.72 0.00 2.48 0.00 2.98 -11.27%
NAPS 0.7719 0.7443 0.4964 0.4963 0.6537 0.6773 0.6472 12.45%
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 4.09 3.24 2.53 2.29 2.46 2.52 3.29 15.60%
P/EPS 31.78 27.57 25.20 27.92 228.64 22.08 71.36 -41.65%
EY 3.15 3.63 3.97 3.58 0.44 4.53 1.40 71.62%
DY 2.94 0.00 5.93 0.00 3.73 0.00 3.95 -17.85%
P/NAPS 1.10 1.03 1.27 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 4.33 3.43 2.48 2.18 2.56 2.58 3.45 16.33%
P/EPS 33.64 29.17 24.70 26.57 238.02 22.60 74.65 -41.19%
EY 2.97 3.43 4.05 3.76 0.42 4.42 1.34 69.91%
DY 2.78 0.00 6.05 0.00 3.58 0.00 3.77 -18.36%
P/NAPS 1.16 1.09 1.24 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