[MNRB] YoY Annualized Quarter 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- 13.49%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 770,416 719,798 697,902 865,322 732,517 673,769 684,466 -0.12%
PBT 118,528 113,737 119,961 80,653 83,473 -9,213 86,154 -0.33%
Tax -29,778 -30,137 -31,506 -25,200 -17,960 9,213 -24,937 -0.18%
NP 88,749 83,600 88,454 55,453 65,513 0 61,217 -0.39%
-
NP to SH 88,749 83,600 88,454 55,453 65,513 -16,090 61,217 -0.39%
-
Tax Rate 25.12% 26.50% 26.26% 31.24% 21.52% - 28.94% -
Total Cost 681,666 636,198 609,448 809,869 667,004 673,769 623,249 -0.09%
-
Net Worth 693,062 645,239 603,100 388,483 497,176 430,031 417,390 -0.53%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 53,415 52,299 51,879 25,898 - - - -100.00%
Div Payout % 60.19% 62.56% 58.65% 46.70% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 693,062 645,239 603,100 388,483 497,176 430,031 417,390 -0.53%
NOSH 200,306 196,121 194,548 194,241 194,209 193,707 190,589 -0.05%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.52% 11.61% 12.67% 6.41% 8.94% 0.00% 8.94% -
ROE 12.81% 12.96% 14.67% 14.27% 13.18% -3.74% 14.67% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 384.62 367.02 358.73 445.49 377.18 347.83 359.13 -0.07%
EPS 44.31 42.63 45.47 28.53 33.73 -8.31 32.12 -0.34%
DPS 26.67 26.67 26.67 13.33 0.00 0.00 0.00 -100.00%
NAPS 3.46 3.29 3.10 2.00 2.56 2.22 2.19 -0.48%
Adjusted Per Share Value based on latest NOSH - 194,330
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 98.38 91.92 89.12 110.50 93.54 86.04 87.41 -0.12%
EPS 11.33 10.68 11.30 7.08 8.37 -2.05 7.82 -0.39%
DPS 6.82 6.68 6.63 3.31 0.00 0.00 0.00 -100.00%
NAPS 0.885 0.824 0.7702 0.4961 0.6349 0.5491 0.533 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.86 3.58 3.30 2.48 2.61 4.90 0.00 -
P/RPS 1.00 0.98 0.92 0.56 0.69 1.41 0.00 -100.00%
P/EPS 8.71 8.40 7.26 8.69 7.74 -58.99 0.00 -100.00%
EY 11.48 11.91 13.78 11.51 12.92 -1.70 0.00 -100.00%
DY 6.91 7.45 8.08 5.38 0.00 0.00 0.00 -100.00%
P/NAPS 1.12 1.09 1.06 1.24 1.02 2.21 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 22/02/05 26/02/04 27/02/03 07/02/02 15/02/01 22/02/00 -
Price 3.74 3.48 3.56 2.36 2.75 3.68 4.96 -
P/RPS 0.97 0.95 0.99 0.53 0.73 1.06 1.38 0.37%
P/EPS 8.44 8.16 7.83 8.27 8.15 -44.30 15.44 0.64%
EY 11.85 12.25 12.77 12.10 12.27 -2.26 6.48 -0.63%
DY 7.13 7.66 7.49 5.65 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 1.06 1.15 1.18 1.07 1.66 2.26 0.78%

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