[MNRB] YoY Cumulative 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- -5.88%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 382,795 365,500 347,730 438,183 371,988 341,995 355,231 -0.07%
PBT 54,163 55,831 58,322 32,930 33,151 13,176 94,611 0.59%
Tax -12,247 -14,980 -16,800 -8,500 -8,570 -5,158 -16,924 0.34%
NP 41,916 40,851 41,522 24,430 24,581 8,018 77,687 0.65%
-
NP to SH 41,916 40,851 41,522 24,430 24,581 8,018 77,687 0.65%
-
Tax Rate 22.61% 26.83% 28.81% 25.81% 25.85% 39.15% 17.89% -
Total Cost 340,879 324,649 306,208 413,753 347,407 333,977 277,544 -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 19,799 19,536 19,402 19,433 15,533 9,683 - -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 6.14% 6.39% 6.90% 4.76% 5.19% 1.75% 16.55% -
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 193.33 187.08 179.22 225.48 191.59 176.59 186.88 -0.03%
EPS 21.17 20.91 21.40 12.60 12.66 4.14 40.87 0.70%
DPS 10.00 10.00 10.00 10.00 8.00 5.00 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 48.88 46.67 44.41 55.96 47.50 43.67 45.36 -0.07%
EPS 5.35 5.22 5.30 3.12 3.14 1.02 9.92 0.65%
DPS 2.53 2.49 2.48 2.48 1.98 1.24 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 1.91 1.70 1.90 1.19 1.16 2.30 0.00 -100.00%
P/EPS 17.48 15.21 15.89 21.32 17.61 98.07 0.00 -100.00%
EY 5.72 6.58 6.29 4.69 5.68 1.02 0.00 -100.00%
DY 2.70 3.14 2.94 3.73 3.59 1.23 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 1.91 1.80 2.01 1.24 1.37 2.30 0.00 -100.00%
P/EPS 17.48 16.07 16.82 22.19 20.70 98.07 0.00 -100.00%
EY 5.72 6.22 5.94 4.51 4.83 1.02 0.00 -100.00%
DY 2.70 2.98 2.78 3.58 3.05 1.23 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