[MNRB] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 43.03%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 670,730 697,902 695,460 742,856 843,214 865,322 876,366 -16.31%
PBT 123,777 119,961 116,644 113,040 86,623 80,653 65,860 52.23%
Tax -35,196 -31,506 -33,600 -25,640 -25,517 -25,200 -17,000 62.36%
NP 88,581 88,454 83,044 87,400 61,106 55,453 48,860 48.62%
-
NP to SH 88,581 88,454 83,044 87,400 61,106 55,453 48,860 48.62%
-
Tax Rate 28.44% 26.26% 28.81% 22.68% 29.46% 31.24% 25.81% -
Total Cost 582,149 609,448 612,416 655,456 782,108 809,869 827,506 -20.88%
-
Net Worth 613,253 603,100 601,486 582,877 582,879 388,483 513,041 12.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 58,405 51,879 38,805 - 48,573 25,898 38,866 31.16%
Div Payout % 65.93% 58.65% 46.73% - 79.49% 46.70% 79.55% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 613,253 603,100 601,486 582,877 582,879 388,483 513,041 12.61%
NOSH 194,683 194,548 194,028 194,292 194,293 194,241 194,333 0.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.21% 12.67% 11.94% 11.77% 7.25% 6.41% 5.58% -
ROE 14.44% 14.67% 13.81% 14.99% 10.48% 14.27% 9.52% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 344.52 358.73 358.43 382.34 433.99 445.49 450.96 -16.41%
EPS 45.48 45.47 42.80 44.84 31.50 28.53 25.20 48.18%
DPS 30.00 26.67 20.00 0.00 25.00 13.33 20.00 31.00%
NAPS 3.15 3.10 3.10 3.00 3.00 2.00 2.64 12.48%
Adjusted Per Share Value based on latest NOSH - 194,292
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 85.65 89.12 88.81 94.86 107.68 110.50 111.91 -16.31%
EPS 11.31 11.30 10.60 11.16 7.80 7.08 6.24 48.60%
DPS 7.46 6.63 4.96 0.00 6.20 3.31 4.96 31.23%
NAPS 0.7831 0.7702 0.7681 0.7443 0.7443 0.4961 0.6552 12.61%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.60 3.30 3.40 3.10 2.53 2.48 2.68 -
P/RPS 1.04 0.92 0.95 0.81 0.58 0.56 0.59 45.87%
P/EPS 7.91 7.26 7.94 6.89 8.04 8.69 10.66 -18.02%
EY 12.64 13.78 12.59 14.51 12.43 11.51 9.38 21.97%
DY 8.33 8.08 5.88 0.00 9.88 5.38 7.46 7.62%
P/NAPS 1.14 1.06 1.10 1.03 0.84 1.24 1.02 7.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 26/02/04 20/11/03 22/08/03 09/05/03 27/02/03 22/11/02 -
Price 3.20 3.56 3.60 3.28 2.48 2.36 2.79 -
P/RPS 0.93 0.99 1.00 0.86 0.57 0.53 0.62 31.00%
P/EPS 7.03 7.83 8.41 7.29 7.89 8.27 11.10 -26.23%
EY 14.22 12.77 11.89 13.71 12.68 12.10 9.01 35.51%
DY 9.38 7.49 5.56 0.00 10.08 5.65 7.17 19.59%
P/NAPS 1.02 1.15 1.16 1.09 0.83 1.18 1.06 -2.52%

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