[MNRB] YoY 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- -91.24%
YoY- -84.55%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 182,051 172,095 162,146 211,083 184,738 157,575 157,929 -0.15%
PBT 39,638 29,384 30,064 3,873 20,714 7,204 -20,226 -
Tax -8,719 -8,285 -9,200 -1,600 -6,000 -2,038 20,226 -
NP 30,919 21,099 20,864 2,273 14,714 5,166 0 -100.00%
-
NP to SH 30,919 21,099 20,864 2,273 14,714 5,166 -37,150 -
-
Tax Rate 22.00% 28.20% 30.60% 41.31% 28.97% 28.29% - -
Total Cost 151,132 150,996 141,282 208,810 170,024 152,409 157,929 0.04%
-
Net Worth 705,493 640,016 604,471 511,939 473,643 456,620 469,539 -0.43%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 20,449 19,572 19,499 19,391 15,529 9,674 13,306 -0.45%
Div Payout % 66.14% 92.76% 93.46% 853.13% 105.54% 187.27% 0.00% -
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 705,493 640,016 604,471 511,939 473,643 456,620 469,539 -0.43%
NOSH 204,490 195,723 194,990 193,916 194,116 193,483 190,096 -0.07%
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 16.98% 12.26% 12.87% 1.08% 7.96% 3.28% 0.00% -
ROE 4.38% 3.30% 3.45% 0.44% 3.11% 1.13% -7.91% -
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 89.03 87.93 83.16 108.85 95.17 81.44 83.08 -0.07%
EPS 15.12 10.78 10.70 1.20 7.58 2.67 -19.20 -
DPS 10.00 10.00 10.00 10.00 8.00 5.00 7.00 -0.37%
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 23.25 21.98 20.71 26.96 23.59 20.12 20.17 -0.15%
EPS 3.95 2.69 2.66 0.29 1.88 0.66 -4.74 -
DPS 2.61 2.50 2.49 2.48 1.98 1.24 1.70 -0.45%
NAPS 0.9009 0.8173 0.7719 0.6537 0.6048 0.5831 0.5996 -0.43%
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 4.16 3.62 4.09 2.46 2.34 4.99 0.00 -100.00%
P/EPS 24.47 29.50 31.78 228.64 29.42 152.06 0.00 -100.00%
EY 4.09 3.39 3.15 0.44 3.40 0.66 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 4.16 3.82 4.33 2.56 2.75 4.99 0.00 -100.00%
P/EPS 24.47 31.17 33.64 238.02 34.56 152.06 0.00 -100.00%
EY 4.09 3.21 2.97 0.42 2.89 0.66 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