[MNRB] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 37.15%
YoY- 56.18%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 843,873 828,994 796,302 770,242 729,733 705,037 690,252 14.34%
PBT 86,622 59,564 61,458 78,300 61,680 114,451 64,912 21.23%
Tax -21,617 -19,900 -14,500 -18,900 -18,370 -22,230 2,756 -
NP 65,005 39,664 46,958 59,400 43,310 92,221 67,668 -2.64%
-
NP to SH 65,005 39,664 46,958 59,400 43,310 92,221 47,582 23.14%
-
Tax Rate 24.96% 33.41% 23.59% 24.14% 29.78% 19.42% -4.25% -
Total Cost 778,868 789,330 749,344 710,842 686,423 612,816 622,584 16.11%
-
Net Worth 388,722 388,661 511,939 530,408 388,356 497,296 473,643 -12.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 48,545 42,693 42,693 38,830 38,830 34,911 34,911 24.60%
Div Payout % 74.68% 107.64% 90.92% 65.37% 89.66% 37.86% 73.37% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 388,722 388,661 511,939 530,408 388,356 497,296 473,643 -12.35%
NOSH 194,361 194,330 193,916 194,288 194,178 194,256 194,116 0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.70% 4.78% 5.90% 7.71% 5.94% 13.08% 9.80% -
ROE 16.72% 10.21% 9.17% 11.20% 11.15% 18.54% 10.05% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 434.18 426.59 410.64 396.44 375.81 362.94 355.59 14.25%
EPS 33.45 20.41 24.22 30.57 22.30 47.47 24.51 23.06%
DPS 25.00 22.00 22.00 20.00 20.00 18.00 18.00 24.50%
NAPS 2.00 2.00 2.64 2.73 2.00 2.56 2.44 -12.42%
Adjusted Per Share Value based on latest NOSH - 194,288
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.76 105.86 101.69 98.36 93.19 90.03 88.15 14.34%
EPS 8.30 5.07 6.00 7.59 5.53 11.78 6.08 23.08%
DPS 6.20 5.45 5.45 4.96 4.96 4.46 4.46 24.58%
NAPS 0.4964 0.4963 0.6537 0.6773 0.4959 0.635 0.6048 -12.34%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.53 2.48 2.68 2.95 3.04 2.61 2.23 -
P/RPS 0.58 0.58 0.65 0.74 0.81 0.72 0.63 -5.36%
P/EPS 7.56 12.15 11.07 9.65 13.63 5.50 9.10 -11.63%
EY 13.22 8.23 9.04 10.36 7.34 18.19 10.99 13.11%
DY 9.88 8.87 8.21 6.78 6.58 6.90 8.07 14.45%
P/NAPS 1.27 1.24 1.02 1.08 1.52 1.02 0.91 24.90%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 -
Price 2.48 2.36 2.79 3.02 3.18 2.75 2.62 -
P/RPS 0.57 0.55 0.68 0.76 0.85 0.76 0.74 -15.98%
P/EPS 7.42 11.56 11.52 9.88 14.26 5.79 10.69 -21.62%
EY 13.49 8.65 8.68 10.12 7.01 17.26 9.36 27.62%
DY 10.08 9.32 7.89 6.62 6.29 6.55 6.87 29.15%
P/NAPS 1.24 1.18 1.06 1.11 1.59 1.07 1.07 10.33%

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