[MNRB] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 13.08%
YoY- 135.93%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 173,587 160,956 149,353 194,222 179,202 154,647 74,298 15.18%
PBT 62,602 37,232 33,806 26,133 -926 51,846 52,504 2.97%
Tax -14,943 -9,908 -11,566 -6,617 9,198 -8,760 -12,454 3.08%
NP 47,659 27,324 22,240 19,516 8,272 43,086 40,050 2.94%
-
NP to SH 47,659 27,324 22,240 19,516 8,272 43,086 40,050 2.94%
-
Tax Rate 23.87% 26.61% 34.21% 25.32% - 16.90% 23.72% -
Total Cost 125,928 133,632 127,113 174,706 170,930 111,561 34,248 24.22%
-
Net Worth 767,245 671,539 604,771 388,722 506,805 459,351 440,130 9.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 42,743 20,105 19,508 29,154 23,301 19,381 24,769 9.51%
Div Payout % 89.69% 73.58% 87.72% 149.39% 281.69% 44.98% 61.85% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 767,245 671,539 604,771 388,722 506,805 459,351 440,130 9.70%
NOSH 213,717 201,059 195,087 194,361 194,178 193,819 190,532 1.93%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 27.46% 16.98% 14.89% 10.05% 4.62% 27.86% 53.90% -
ROE 6.21% 4.07% 3.68% 5.02% 1.63% 9.38% 9.10% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 81.22 80.05 76.56 99.93 92.29 79.79 38.99 13.00%
EPS 22.30 13.59 11.40 10.00 4.26 22.23 21.02 0.98%
DPS 20.00 10.00 10.00 15.00 12.00 10.00 13.00 7.44%
NAPS 3.59 3.34 3.10 2.00 2.61 2.37 2.31 7.62%
Adjusted Per Share Value based on latest NOSH - 194,361
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.17 20.55 19.07 24.80 22.88 19.75 9.49 15.18%
EPS 6.09 3.49 2.84 2.49 1.06 5.50 5.11 2.96%
DPS 5.46 2.57 2.49 3.72 2.98 2.48 3.16 9.53%
NAPS 0.9798 0.8576 0.7723 0.4964 0.6472 0.5866 0.562 9.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.76 3.46 3.60 2.53 3.04 2.37 4.96 -
P/RPS 4.63 4.32 4.70 2.53 3.29 2.97 12.72 -15.49%
P/EPS 16.86 25.46 31.58 25.20 71.36 10.66 23.60 -5.44%
EY 5.93 3.93 3.17 3.97 1.40 9.38 4.24 5.74%
DY 5.32 2.89 2.78 5.93 3.95 4.22 2.62 12.52%
P/NAPS 1.05 1.04 1.16 1.27 1.16 1.00 2.15 -11.25%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 12/05/05 14/05/04 09/05/03 23/05/02 24/05/01 30/05/00 -
Price 3.72 3.62 3.20 2.48 3.18 2.35 4.64 -
P/RPS 4.58 4.52 4.18 2.48 3.45 2.95 11.90 -14.70%
P/EPS 16.68 26.64 28.07 24.70 74.65 10.57 22.07 -4.55%
EY 5.99 3.75 3.56 4.05 1.34 9.46 4.53 4.76%
DY 5.38 2.76 3.13 6.05 3.77 4.26 2.80 11.49%
P/NAPS 1.04 1.08 1.03 1.24 1.22 0.99 2.01 -10.39%

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