[MNRB] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 27.24%
YoY- 245.97%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 728,590 732,517 743,976 749,000 659,974 673,769 683,990 4.30%
PBT 61,679 83,473 66,302 49,748 44,936 -9,213 26,352 76.37%
Tax -4,272 -17,960 -17,140 -10,280 -13,918 9,213 -10,316 -44.47%
NP 57,407 65,513 49,162 39,468 31,018 0 16,036 134.19%
-
NP to SH 57,407 65,513 49,162 39,468 31,018 -16,090 16,036 134.19%
-
Tax Rate 6.93% 21.52% 25.85% 20.66% 30.97% - 39.15% -
Total Cost 671,183 667,004 694,814 709,532 628,956 673,769 667,954 0.32%
-
Net Worth 506,875 497,176 473,757 470,042 460,499 430,031 457,064 7.14%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 38,841 - 31,066 - 29,145 - 19,367 59.09%
Div Payout % 67.66% - 63.19% - 93.96% - 120.77% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 506,875 497,176 473,757 470,042 460,499 430,031 457,064 7.14%
NOSH 194,205 194,209 194,162 194,232 194,303 193,707 193,671 0.18%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 7.88% 8.94% 6.61% 5.27% 4.70% 0.00% 2.34% -
ROE 11.33% 13.18% 10.38% 8.40% 6.74% -3.74% 3.51% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 375.17 377.18 383.17 385.62 339.66 347.83 353.17 4.11%
EPS 29.56 33.73 25.32 20.32 16.01 -8.31 8.28 133.76%
DPS 20.00 0.00 16.00 0.00 15.00 0.00 10.00 58.80%
NAPS 2.61 2.56 2.44 2.42 2.37 2.22 2.36 6.94%
Adjusted Per Share Value based on latest NOSH - 194,232
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 93.04 93.54 95.01 95.65 84.28 86.04 87.35 4.30%
EPS 7.33 8.37 6.28 5.04 3.96 -2.05 2.05 134.01%
DPS 4.96 0.00 3.97 0.00 3.72 0.00 2.47 59.23%
NAPS 0.6473 0.6349 0.605 0.6002 0.5881 0.5491 0.5837 7.14%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.04 2.61 2.23 2.58 2.37 4.90 4.06 -
P/RPS 0.81 0.69 0.58 0.67 0.70 1.41 1.15 -20.85%
P/EPS 10.28 7.74 8.81 12.70 14.85 -58.99 49.03 -64.74%
EY 9.72 12.92 11.35 7.88 6.74 -1.70 2.04 183.42%
DY 6.58 0.00 7.17 0.00 6.33 0.00 2.46 92.80%
P/NAPS 1.16 1.02 0.91 1.07 1.00 2.21 1.72 -23.11%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 07/02/02 23/11/01 20/08/01 24/05/01 15/02/01 13/11/00 -
Price 3.18 2.75 2.62 2.59 2.35 3.68 4.06 -
P/RPS 0.85 0.73 0.68 0.67 0.69 1.06 1.15 -18.26%
P/EPS 10.76 8.15 10.35 12.75 14.72 -44.30 49.03 -63.65%
EY 9.30 12.27 9.66 7.85 6.79 -2.26 2.04 175.19%
DY 6.29 0.00 6.11 0.00 6.38 0.00 2.46 87.09%
P/NAPS 1.22 1.07 1.07 1.07 0.99 1.66 1.72 -20.48%

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