[MNRB] YoY Cumulative 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- 90.03%
YoY- 69.96%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 471,874 418,642 382,795 347,730 438,183 371,988 341,995 4.70%
PBT 133,599 58,722 54,163 58,322 32,930 33,151 13,176 39.20%
Tax -9,317 -16,162 -12,247 -16,800 -8,500 -8,570 -5,158 8.81%
NP 124,282 42,560 41,916 41,522 24,430 24,581 8,018 47.90%
-
NP to SH 124,282 42,560 41,916 41,522 24,430 24,581 8,018 47.90%
-
Tax Rate 6.97% 27.52% 22.61% 28.81% 25.81% 25.85% 39.15% -
Total Cost 347,592 376,082 340,879 306,208 413,753 347,407 333,977 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 42,417 30,155 19,799 19,402 19,433 15,533 9,683 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 13.95% 5.83% 6.14% 6.90% 4.76% 5.19% 1.75% -
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 222.49 208.24 193.33 179.22 225.48 191.59 176.59 3.35%
EPS 58.60 21.17 21.17 21.40 12.60 12.66 4.14 45.99%
DPS 20.00 15.00 10.00 10.00 10.00 8.00 5.00 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 60.26 53.46 48.88 44.41 55.96 47.50 43.67 4.70%
EPS 15.87 5.43 5.35 5.30 3.12 3.14 1.02 47.98%
DPS 5.42 3.85 2.53 2.48 2.48 1.98 1.24 23.44%
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 2.17 2.01 1.91 1.90 1.19 1.16 2.30 -0.82%
P/EPS 8.23 19.74 17.48 15.89 21.32 17.61 98.07 -29.80%
EY 12.16 5.06 5.72 6.29 4.69 5.68 1.02 42.46%
DY 4.15 3.59 2.70 2.94 3.73 3.59 1.23 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 2.20 2.05 1.91 2.01 1.24 1.37 2.30 -0.63%
P/EPS 8.36 20.12 17.48 16.82 22.19 20.70 98.07 -29.64%
EY 11.96 4.97 5.72 5.94 4.51 4.83 1.02 42.12%
DY 4.08 3.52 2.70 2.78 3.58 3.05 1.23 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