[MNRB] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -52.94%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 765,590 731,000 695,460 876,366 743,976 683,990 710,462 -0.07%
PBT 108,326 111,662 116,644 65,860 66,302 26,352 189,222 0.59%
Tax -24,494 -29,960 -33,600 -17,000 -17,140 -10,316 -33,848 0.34%
NP 83,832 81,702 83,044 48,860 49,162 16,036 155,374 0.65%
-
NP to SH 83,832 81,702 83,044 48,860 49,162 16,036 155,374 0.65%
-
Tax Rate 22.61% 26.83% 28.81% 25.81% 25.85% 39.15% 17.89% -
Total Cost 681,758 649,298 612,416 827,506 694,814 667,954 555,088 -0.21%
-
Net Worth 683,090 638,846 601,486 513,041 473,757 457,064 469,505 -0.39%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 39,599 39,073 38,805 38,866 31,066 19,367 - -100.00%
Div Payout % 47.24% 47.82% 46.73% 79.55% 63.19% 120.77% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 683,090 638,846 601,486 513,041 473,757 457,064 469,505 -0.39%
NOSH 197,997 195,365 194,028 194,333 194,162 193,671 190,083 -0.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.95% 11.18% 11.94% 5.58% 6.61% 2.34% 21.87% -
ROE 12.27% 12.79% 13.81% 9.52% 10.38% 3.51% 33.09% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 386.67 374.17 358.43 450.96 383.17 353.17 373.76 -0.03%
EPS 42.34 41.82 42.80 25.20 25.32 8.28 81.74 0.70%
DPS 20.00 20.00 20.00 20.00 16.00 10.00 0.00 -100.00%
NAPS 3.45 3.27 3.10 2.64 2.44 2.36 2.47 -0.35%
Adjusted Per Share Value based on latest NOSH - 193,916
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 97.77 93.35 88.81 111.91 95.01 87.35 90.73 -0.07%
EPS 10.71 10.43 10.60 6.24 6.28 2.05 19.84 0.65%
DPS 5.06 4.99 4.96 4.96 3.97 2.47 0.00 -100.00%
NAPS 0.8723 0.8158 0.7681 0.6552 0.605 0.5837 0.5996 -0.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 3.70 3.18 3.40 2.68 2.23 4.06 0.00 -
P/RPS 0.96 0.85 0.95 0.59 0.58 1.15 0.00 -100.00%
P/EPS 8.74 7.60 7.94 10.66 8.81 49.03 0.00 -100.00%
EY 11.44 13.15 12.59 9.38 11.35 2.04 0.00 -100.00%
DY 5.41 6.29 5.88 7.46 7.17 2.46 0.00 -100.00%
P/NAPS 1.07 0.97 1.10 1.02 0.91 1.72 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 09/11/04 20/11/03 22/11/02 23/11/01 13/11/00 23/11/99 -
Price 3.70 3.36 3.60 2.79 2.62 4.06 0.00 -
P/RPS 0.96 0.90 1.00 0.62 0.68 1.15 0.00 -100.00%
P/EPS 8.74 8.03 8.41 11.10 10.35 49.03 0.00 -100.00%
EY 11.44 12.45 11.89 9.01 9.66 2.04 0.00 -100.00%
DY 5.41 5.95 5.56 7.17 6.11 2.46 0.00 -100.00%
P/NAPS 1.07 1.03 1.16 1.06 1.07 1.72 0.00 -100.00%

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