[MNRB] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 80.86%
YoY- 163.07%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 843,214 865,322 876,366 911,036 728,590 732,517 743,976 8.71%
PBT 86,623 80,653 65,860 116,228 61,679 83,473 66,302 19.52%
Tax -25,517 -25,200 -17,000 -12,400 -4,272 -17,960 -17,140 30.41%
NP 61,106 55,453 48,860 103,828 57,407 65,513 49,162 15.61%
-
NP to SH 61,106 55,453 48,860 103,828 57,407 65,513 49,162 15.61%
-
Tax Rate 29.46% 31.24% 25.81% 10.67% 6.93% 21.52% 25.85% -
Total Cost 782,108 809,869 827,506 807,208 671,183 667,004 694,814 8.21%
-
Net Worth 582,879 388,483 513,041 530,408 506,875 497,176 473,757 14.83%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 48,573 25,898 38,866 - 38,841 - 31,066 34.74%
Div Payout % 79.49% 46.70% 79.55% - 67.66% - 63.19% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 582,879 388,483 513,041 530,408 506,875 497,176 473,757 14.83%
NOSH 194,293 194,241 194,333 194,288 194,205 194,209 194,162 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.25% 6.41% 5.58% 11.40% 7.88% 8.94% 6.61% -
ROE 10.48% 14.27% 9.52% 19.58% 11.33% 13.18% 10.38% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 433.99 445.49 450.96 468.91 375.17 377.18 383.17 8.66%
EPS 31.50 28.53 25.20 53.44 29.56 33.73 25.32 15.68%
DPS 25.00 13.33 20.00 0.00 20.00 0.00 16.00 34.68%
NAPS 3.00 2.00 2.64 2.73 2.61 2.56 2.44 14.78%
Adjusted Per Share Value based on latest NOSH - 194,288
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.68 110.50 111.91 116.34 93.04 93.54 95.01 8.71%
EPS 7.80 7.08 6.24 13.26 7.33 8.37 6.28 15.56%
DPS 6.20 3.31 4.96 0.00 4.96 0.00 3.97 34.64%
NAPS 0.7443 0.4961 0.6552 0.6773 0.6473 0.6349 0.605 14.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.53 2.48 2.68 2.95 3.04 2.61 2.23 -
P/RPS 0.58 0.56 0.59 0.63 0.81 0.69 0.58 0.00%
P/EPS 8.04 8.69 10.66 5.52 10.28 7.74 8.81 -5.92%
EY 12.43 11.51 9.38 18.12 9.72 12.92 11.35 6.25%
DY 9.88 5.38 7.46 0.00 6.58 0.00 7.17 23.85%
P/NAPS 0.84 1.24 1.02 1.08 1.16 1.02 0.91 -5.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 -
Price 2.48 2.36 2.79 3.02 3.18 2.75 2.62 -
P/RPS 0.57 0.53 0.62 0.64 0.85 0.73 0.68 -11.10%
P/EPS 7.89 8.27 11.10 5.65 10.76 8.15 10.35 -16.56%
EY 12.68 12.10 9.01 17.70 9.30 12.27 9.66 19.90%
DY 10.08 5.65 7.17 0.00 6.29 0.00 6.11 39.66%
P/NAPS 0.83 1.18 1.06 1.11 1.22 1.07 1.07 -15.58%

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