[MNRB] QoQ TTM 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- -15.53%
YoY- -56.99%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 752,891 801,828 843,873 828,994 796,302 770,242 729,733 2.10%
PBT 112,016 85,825 86,622 59,564 61,458 78,300 61,680 48.79%
Tax -32,527 -24,927 -21,617 -19,900 -14,500 -18,900 -18,370 46.30%
NP 79,489 60,898 65,005 39,664 46,958 59,400 43,310 49.84%
-
NP to SH 79,489 60,898 65,005 39,664 46,958 59,400 43,310 49.84%
-
Tax Rate 29.04% 29.04% 24.96% 33.41% 23.59% 24.14% 29.78% -
Total Cost 673,402 740,930 778,868 789,330 749,344 710,842 686,423 -1.26%
-
Net Worth 604,471 582,877 388,722 388,661 511,939 530,408 388,356 34.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 48,653 48,545 48,545 42,693 42,693 38,830 38,830 16.20%
Div Payout % 61.21% 79.72% 74.68% 107.64% 90.92% 65.37% 89.66% -
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 604,471 582,877 388,722 388,661 511,939 530,408 388,356 34.27%
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 10.56% 7.59% 7.70% 4.78% 5.90% 7.71% 5.94% -
ROE 13.15% 10.45% 16.72% 10.21% 9.17% 11.20% 11.15% -
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 386.12 412.69 434.18 426.59 410.64 396.44 375.81 1.81%
EPS 40.77 31.34 33.45 20.41 24.22 30.57 22.30 49.46%
DPS 25.00 25.00 25.00 22.00 22.00 20.00 20.00 16.02%
NAPS 3.10 3.00 2.00 2.00 2.64 2.73 2.00 33.89%
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 96.14 102.39 107.76 105.86 101.69 98.36 93.19 2.09%
EPS 10.15 7.78 8.30 5.07 6.00 7.59 5.53 49.85%
DPS 6.21 6.20 6.20 5.45 5.45 4.96 4.96 16.14%
NAPS 0.7719 0.7443 0.4964 0.4963 0.6537 0.6773 0.4959 34.27%
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 0.88 0.75 0.58 0.58 0.65 0.74 0.81 5.67%
P/EPS 8.34 9.89 7.56 12.15 11.07 9.65 13.63 -27.90%
EY 11.99 10.11 13.22 8.23 9.04 10.36 7.34 38.66%
DY 7.35 8.06 9.88 8.87 8.21 6.78 6.58 7.64%
P/NAPS 1.10 1.03 1.27 1.24 1.02 1.08 1.52 -19.37%
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 0.93 0.79 0.57 0.55 0.68 0.76 0.85 6.17%
P/EPS 8.83 10.46 7.42 11.56 11.52 9.88 14.26 -27.33%
EY 11.32 9.56 13.49 8.65 8.68 10.12 7.01 37.60%
DY 6.94 7.62 10.08 9.32 7.89 6.62 6.29 6.76%
P/NAPS 1.16 1.09 1.24 1.18 1.06 1.11 1.59 -18.94%

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