[MNRB] YoY Quarter Result on 31-Mar-2002 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -66.31%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 160,956 149,353 194,222 179,202 154,647 74,298 91,947 -0.59%
PBT 37,232 33,806 26,133 -926 51,846 52,504 42,094 0.13%
Tax -9,908 -11,566 -6,617 9,198 -8,760 -12,454 -1,036 -2.37%
NP 27,324 22,240 19,516 8,272 43,086 40,050 41,058 0.43%
-
NP to SH 27,324 22,240 19,516 8,272 43,086 40,050 41,058 0.43%
-
Tax Rate 26.61% 34.21% 25.32% - 16.90% 23.72% 2.46% -
Total Cost 133,632 127,113 174,706 170,930 111,561 34,248 50,889 -1.02%
-
Net Worth 671,539 604,771 388,722 506,805 459,351 440,130 380,556 -0.60%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 20,105 19,508 29,154 23,301 19,381 24,769 21,035 0.04%
Div Payout % 73.58% 87.72% 149.39% 281.69% 44.98% 61.85% 51.23% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 671,539 604,771 388,722 506,805 459,351 440,130 380,556 -0.60%
NOSH 201,059 195,087 194,361 194,178 193,819 190,532 191,234 -0.05%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 16.98% 14.89% 10.05% 4.62% 27.86% 53.90% 44.65% -
ROE 4.07% 3.68% 5.02% 1.63% 9.38% 9.10% 10.79% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 80.05 76.56 99.93 92.29 79.79 38.99 48.08 -0.54%
EPS 13.59 11.40 10.00 4.26 22.23 21.02 21.47 0.48%
DPS 10.00 10.00 15.00 12.00 10.00 13.00 11.00 0.10%
NAPS 3.34 3.10 2.00 2.61 2.37 2.31 1.99 -0.54%
Adjusted Per Share Value based on latest NOSH - 194,178
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 20.55 19.07 24.80 22.88 19.75 9.49 11.74 -0.59%
EPS 3.49 2.84 2.49 1.06 5.50 5.11 5.24 0.43%
DPS 2.57 2.49 3.72 2.98 2.48 3.16 2.69 0.04%
NAPS 0.8576 0.7723 0.4964 0.6472 0.5866 0.562 0.486 -0.60%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 3.46 3.60 2.53 3.04 2.37 4.96 0.00 -
P/RPS 4.32 4.70 2.53 3.29 2.97 12.72 0.00 -100.00%
P/EPS 25.46 31.58 25.20 71.36 10.66 23.60 0.00 -100.00%
EY 3.93 3.17 3.97 1.40 9.38 4.24 0.00 -100.00%
DY 2.89 2.78 5.93 3.95 4.22 2.62 0.00 -100.00%
P/NAPS 1.04 1.16 1.27 1.16 1.00 2.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 12/05/05 14/05/04 09/05/03 23/05/02 24/05/01 30/05/00 - -
Price 3.62 3.20 2.48 3.18 2.35 4.64 0.00 -
P/RPS 4.52 4.18 2.48 3.45 2.95 11.90 0.00 -100.00%
P/EPS 26.64 28.07 24.70 74.65 10.57 22.07 0.00 -100.00%
EY 3.75 3.56 4.05 1.34 9.46 4.53 0.00 -100.00%
DY 2.76 3.13 6.05 3.77 4.26 2.80 0.00 -100.00%
P/NAPS 1.08 1.03 1.24 1.22 0.99 2.01 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