[MNRB] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 43.03%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 872,692 817,044 773,676 742,856 911,036 749,000 737,680 2.83%
PBT 107,680 58,104 105,348 113,040 116,228 49,748 23,884 28.51%
Tax -22,520 -14,112 -26,780 -25,640 -12,400 -10,280 -12,476 10.33%
NP 85,160 43,992 78,568 87,400 103,828 39,468 11,408 39.77%
-
NP to SH 85,160 43,992 78,568 87,400 103,828 39,468 11,408 39.77%
-
Tax Rate 20.91% 24.29% 25.42% 22.68% 10.67% 20.66% 52.24% -
Total Cost 787,532 773,052 695,108 655,456 807,208 709,532 726,272 1.35%
-
Net Worth 736,421 669,357 633,927 582,877 530,408 470,042 448,997 8.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 736,421 669,357 633,927 582,877 530,408 470,042 448,997 8.59%
NOSH 200,659 197,450 195,054 194,292 194,288 194,232 192,702 0.67%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.76% 5.38% 10.16% 11.77% 11.40% 5.27% 1.55% -
ROE 11.56% 6.57% 12.39% 14.99% 19.58% 8.40% 2.54% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 434.91 413.80 396.65 382.34 468.91 385.62 382.81 2.14%
EPS 42.44 22.28 40.28 44.84 53.44 20.32 5.92 38.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.39 3.25 3.00 2.73 2.42 2.33 7.86%
Adjusted Per Share Value based on latest NOSH - 194,292
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 111.44 104.34 98.80 94.86 116.34 95.65 94.20 2.83%
EPS 10.87 5.62 10.03 11.16 13.26 5.04 1.46 39.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9404 0.8548 0.8095 0.7443 0.6773 0.6002 0.5734 8.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.18 3.52 3.20 3.10 2.95 2.58 4.52 -
P/RPS 0.96 0.85 0.81 0.81 0.63 0.67 1.18 -3.37%
P/EPS 9.85 15.80 7.94 6.89 5.52 12.70 76.35 -28.90%
EY 10.15 6.33 12.59 14.51 18.12 7.88 1.31 40.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.04 0.98 1.03 1.08 1.07 1.94 -8.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 26/08/05 27/08/04 22/08/03 21/08/02 20/08/01 29/08/00 -
Price 4.10 3.74 3.16 3.28 3.02 2.59 4.02 -
P/RPS 0.94 0.90 0.80 0.86 0.64 0.67 1.05 -1.82%
P/EPS 9.66 16.79 7.85 7.29 5.65 12.75 67.91 -27.73%
EY 10.35 5.96 12.75 13.71 17.70 7.85 1.47 38.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.10 0.97 1.09 1.11 1.07 1.73 -6.98%

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