[MNRB] YoY Cumulative 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- 70.24%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 577,812 539,849 523,427 648,992 549,388 505,327 513,350 -0.12%
PBT 88,896 85,303 89,971 60,490 62,605 -6,910 64,616 -0.33%
Tax -22,334 -22,603 -23,630 -18,900 -13,470 6,910 -18,703 -0.18%
NP 66,562 62,700 66,341 41,590 49,135 0 45,913 -0.39%
-
NP to SH 66,562 62,700 66,341 41,590 49,135 -12,068 45,913 -0.39%
-
Tax Rate 25.12% 26.50% 26.26% 31.24% 21.52% - 28.94% -
Total Cost 511,250 477,149 457,086 607,402 500,253 505,327 467,437 -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 40,061 39,224 38,909 19,424 - - - -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 9.60% 9.72% 11.00% 10.71% 9.88% -2.81% 11.00% -
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 288.46 275.26 269.05 334.12 282.88 260.87 269.35 -0.07%
EPS 33.23 31.97 34.10 21.40 25.30 -6.23 24.09 -0.34%
DPS 20.00 20.00 20.00 10.00 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 73.79 68.94 66.84 82.88 70.16 64.53 65.55 -0.12%
EPS 8.50 8.01 8.47 5.31 6.27 -1.54 5.86 -0.39%
DPS 5.12 5.01 4.97 2.48 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 1.34 1.30 1.23 0.74 0.92 1.88 0.00 -100.00%
P/EPS 11.62 11.20 9.68 11.58 10.32 -78.65 0.00 -100.00%
EY 8.61 8.93 10.33 8.63 9.69 -1.27 0.00 -100.00%
DY 5.18 5.59 6.06 4.03 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 1.30 1.26 1.32 0.71 0.97 1.41 1.84 0.37%
P/EPS 11.25 10.89 10.44 11.02 10.87 -59.07 20.59 0.64%
EY 8.89 9.19 9.58 9.07 9.20 -1.69 4.86 -0.63%
DY 5.35 5.75 5.62 4.24 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