[MNRB] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -0.48%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 180,178 172,095 193,419 149,353 177,178 162,146 185,714 -1.98%
PBT 29,472 29,384 26,337 33,806 31,648 30,064 28,260 2.82%
Tax -7,623 -8,285 -6,695 -11,566 -9,300 -9,200 -6,410 12.18%
NP 21,849 21,099 19,642 22,240 22,348 20,864 21,850 -0.00%
-
NP to SH 21,849 21,099 19,642 22,240 22,348 20,864 21,850 -0.00%
-
Tax Rate 25.87% 28.20% 25.42% 34.21% 29.39% 30.60% 22.68% -
Total Cost 158,329 150,996 173,777 127,113 154,830 141,282 163,864 -2.25%
-
Net Worth 648,180 640,016 633,927 604,771 602,424 604,471 582,877 7.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 19,701 19,572 - 19,508 19,433 19,499 - -
Div Payout % 90.17% 92.76% - 87.72% 86.96% 93.46% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 648,180 640,016 633,927 604,771 602,424 604,471 582,877 7.30%
NOSH 197,015 195,723 195,054 195,087 194,330 194,990 194,292 0.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.13% 12.26% 10.16% 14.89% 12.61% 12.87% 11.77% -
ROE 3.37% 3.30% 3.10% 3.68% 3.71% 3.45% 3.75% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 91.45 87.93 99.16 76.56 91.17 83.16 95.58 -2.88%
EPS 11.09 10.78 10.07 11.40 11.50 10.70 11.21 -0.71%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 3.29 3.27 3.25 3.10 3.10 3.10 3.00 6.31%
Adjusted Per Share Value based on latest NOSH - 195,087
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.01 21.98 24.70 19.07 22.63 20.71 23.72 -1.99%
EPS 2.79 2.69 2.51 2.84 2.85 2.66 2.79 0.00%
DPS 2.52 2.50 0.00 2.49 2.48 2.49 0.00 -
NAPS 0.8277 0.8173 0.8095 0.7723 0.7693 0.7719 0.7443 7.30%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.58 3.18 3.20 3.60 3.30 3.40 3.10 -
P/RPS 3.91 3.62 3.23 4.70 3.62 4.09 3.24 13.28%
P/EPS 32.28 29.50 31.78 31.58 28.70 31.78 27.57 11.03%
EY 3.10 3.39 3.15 3.17 3.48 3.15 3.63 -9.94%
DY 2.79 3.14 0.00 2.78 3.03 2.94 0.00 -
P/NAPS 1.09 0.97 0.98 1.16 1.06 1.10 1.03 3.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 09/11/04 27/08/04 14/05/04 26/02/04 20/11/03 22/08/03 -
Price 3.48 3.36 3.16 3.20 3.56 3.60 3.28 -
P/RPS 3.81 3.82 3.19 4.18 3.90 4.33 3.43 7.22%
P/EPS 31.38 31.17 31.38 28.07 30.96 33.64 29.17 4.96%
EY 3.19 3.21 3.19 3.56 3.23 2.97 3.43 -4.69%
DY 2.87 2.98 0.00 3.13 2.81 2.78 0.00 -
P/NAPS 1.06 1.03 0.97 1.03 1.15 1.16 1.09 -1.83%

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