[MNRB] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -4.98%
YoY- 69.96%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 943,748 837,284 765,590 695,460 876,366 743,976 683,990 4.70%
PBT 267,198 117,444 108,326 116,644 65,860 66,302 26,352 39.20%
Tax -18,634 -32,324 -24,494 -33,600 -17,000 -17,140 -10,316 8.81%
NP 248,564 85,120 83,832 83,044 48,860 49,162 16,036 47.90%
-
NP to SH 248,564 85,120 83,832 83,044 48,860 49,162 16,036 47.90%
-
Tax Rate 6.97% 27.52% 22.61% 28.81% 25.81% 25.85% 39.15% -
Total Cost 695,184 752,164 681,758 612,416 827,506 694,814 667,954 0.57%
-
Net Worth 890,758 729,772 683,090 601,486 513,041 473,757 457,064 9.99%
Dividend
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 84,834 60,311 39,599 38,805 38,866 31,066 19,367 23.48%
Div Payout % 34.13% 70.85% 47.24% 46.73% 79.55% 63.19% 120.77% -
Equity
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 890,758 729,772 683,090 601,486 513,041 473,757 457,064 9.99%
NOSH 212,085 201,039 197,997 194,028 194,333 194,162 193,671 1.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 26.34% 10.17% 10.95% 11.94% 5.58% 6.61% 2.34% -
ROE 27.90% 11.66% 12.27% 13.81% 9.52% 10.38% 3.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 444.99 416.48 386.67 358.43 450.96 383.17 353.17 3.35%
EPS 117.20 42.34 42.34 42.80 25.20 25.32 8.28 45.99%
DPS 40.00 30.00 20.00 20.00 20.00 16.00 10.00 21.89%
NAPS 4.20 3.63 3.45 3.10 2.64 2.44 2.36 8.57%
Adjusted Per Share Value based on latest NOSH - 194,990
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 120.52 106.92 97.77 88.81 111.91 95.01 87.35 4.70%
EPS 31.74 10.87 10.71 10.60 6.24 6.28 2.05 47.88%
DPS 10.83 7.70 5.06 4.96 4.96 3.97 2.47 23.50%
NAPS 1.1375 0.9319 0.8723 0.7681 0.6552 0.605 0.5837 9.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 4.82 4.18 3.70 3.40 2.68 2.23 4.06 -
P/RPS 1.08 1.00 0.96 0.95 0.59 0.58 1.15 -0.89%
P/EPS 4.11 9.87 8.74 7.94 10.66 8.81 49.03 -29.81%
EY 24.32 10.13 11.44 12.59 9.38 11.35 2.04 42.46%
DY 8.30 7.18 5.41 5.88 7.46 7.17 2.46 18.96%
P/NAPS 1.15 1.15 1.07 1.10 1.02 0.91 1.72 -5.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/11/07 20/11/06 18/11/05 20/11/03 22/11/02 23/11/01 13/11/00 -
Price 4.90 4.26 3.70 3.60 2.79 2.62 4.06 -
P/RPS 1.10 1.02 0.96 1.00 0.62 0.68 1.15 -0.63%
P/EPS 4.18 10.06 8.74 8.41 11.10 10.35 49.03 -29.64%
EY 23.92 9.94 11.44 11.89 9.01 9.66 2.04 42.12%
DY 8.16 7.04 5.41 5.56 7.17 6.11 2.46 18.67%
P/NAPS 1.17 1.17 1.07 1.16 1.06 1.07 1.72 -5.35%

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