[MNRB] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 10.19%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 751,400 719,194 670,730 843,214 728,590 659,974 363,310 12.86%
PBT 153,764 122,540 123,777 86,623 61,679 44,936 117,120 4.63%
Tax -38,581 -32,516 -35,196 -25,517 -4,272 -13,918 -31,157 3.62%
NP 115,183 90,024 88,581 61,106 57,407 31,018 85,963 4.99%
-
NP to SH 115,183 90,024 88,581 61,106 57,407 31,018 85,963 4.99%
-
Tax Rate 25.09% 26.54% 28.44% 29.46% 6.93% 30.97% 26.60% -
Total Cost 636,217 629,170 582,149 782,108 671,183 628,956 277,347 14.83%
-
Net Worth 717,743 658,519 613,253 582,879 506,875 460,499 441,178 8.44%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 80,194 59,148 58,405 48,573 38,841 29,145 - -
Div Payout % 69.62% 65.70% 65.93% 79.49% 67.66% 93.96% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 717,743 658,519 613,253 582,879 506,875 460,499 441,178 8.44%
NOSH 200,487 197,161 194,683 194,293 194,205 194,303 190,986 0.81%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.33% 12.52% 13.21% 7.25% 7.88% 4.70% 23.66% -
ROE 16.05% 13.67% 14.44% 10.48% 11.33% 6.74% 19.48% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 374.79 364.77 344.52 433.99 375.17 339.66 190.23 11.95%
EPS 57.50 45.70 45.48 31.50 29.56 16.01 45.01 4.16%
DPS 40.00 30.00 30.00 25.00 20.00 15.00 0.00 -
NAPS 3.58 3.34 3.15 3.00 2.61 2.37 2.31 7.57%
Adjusted Per Share Value based on latest NOSH - 194,361
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 95.95 91.84 85.65 107.68 93.04 84.28 46.39 12.87%
EPS 14.71 11.50 11.31 7.80 7.33 3.96 10.98 4.99%
DPS 10.24 7.55 7.46 6.20 4.96 3.72 0.00 -
NAPS 0.9166 0.8409 0.7831 0.7443 0.6473 0.5881 0.5634 8.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.76 3.46 3.60 2.53 3.04 2.37 4.96 -
P/RPS 1.00 0.95 1.04 0.58 0.81 0.70 2.61 -14.77%
P/EPS 6.54 7.58 7.91 8.04 10.28 14.85 11.02 -8.32%
EY 15.28 13.20 12.64 12.43 9.72 6.74 9.07 9.07%
DY 10.64 8.67 8.33 9.88 6.58 6.33 0.00 -
P/NAPS 1.05 1.04 1.14 0.84 1.16 1.00 2.15 -11.25%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 12/05/05 14/05/04 09/05/03 23/05/02 24/05/01 30/05/00 -
Price 3.72 3.62 3.20 2.48 3.18 2.35 4.64 -
P/RPS 0.99 0.99 0.93 0.57 0.85 0.69 2.44 -13.95%
P/EPS 6.48 7.93 7.03 7.89 10.76 14.72 10.31 -7.44%
EY 15.44 12.61 14.22 12.68 9.30 6.79 9.70 8.05%
DY 10.75 8.29 9.38 10.08 6.29 6.38 0.00 -
P/NAPS 1.04 1.08 1.02 0.83 1.22 0.99 2.01 -10.39%

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