[MNRB] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 33.26%
YoY- 507.15%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 876,366 911,036 728,590 732,517 743,976 749,000 659,974 20.78%
PBT 65,860 116,228 61,679 83,473 66,302 49,748 44,936 28.99%
Tax -17,000 -12,400 -4,272 -17,960 -17,140 -10,280 -13,918 14.25%
NP 48,860 103,828 57,407 65,513 49,162 39,468 31,018 35.34%
-
NP to SH 48,860 103,828 57,407 65,513 49,162 39,468 31,018 35.34%
-
Tax Rate 25.81% 10.67% 6.93% 21.52% 25.85% 20.66% 30.97% -
Total Cost 827,506 807,208 671,183 667,004 694,814 709,532 628,956 20.04%
-
Net Worth 513,041 530,408 506,875 497,176 473,757 470,042 460,499 7.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 38,866 - 38,841 - 31,066 - 29,145 21.13%
Div Payout % 79.55% - 67.66% - 63.19% - 93.96% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 513,041 530,408 506,875 497,176 473,757 470,042 460,499 7.46%
NOSH 194,333 194,288 194,205 194,209 194,162 194,232 194,303 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.58% 11.40% 7.88% 8.94% 6.61% 5.27% 4.70% -
ROE 9.52% 19.58% 11.33% 13.18% 10.38% 8.40% 6.74% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 450.96 468.91 375.17 377.18 383.17 385.62 339.66 20.77%
EPS 25.20 53.44 29.56 33.73 25.32 20.32 16.01 35.27%
DPS 20.00 0.00 20.00 0.00 16.00 0.00 15.00 21.12%
NAPS 2.64 2.73 2.61 2.56 2.44 2.42 2.37 7.45%
Adjusted Per Share Value based on latest NOSH - 194,256
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 111.91 116.34 93.04 93.54 95.01 95.65 84.28 20.78%
EPS 6.24 13.26 7.33 8.37 6.28 5.04 3.96 35.37%
DPS 4.96 0.00 4.96 0.00 3.97 0.00 3.72 21.12%
NAPS 0.6552 0.6773 0.6473 0.6349 0.605 0.6002 0.5881 7.46%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.68 2.95 3.04 2.61 2.23 2.58 2.37 -
P/RPS 0.59 0.63 0.81 0.69 0.58 0.67 0.70 -10.76%
P/EPS 10.66 5.52 10.28 7.74 8.81 12.70 14.85 -19.81%
EY 9.38 18.12 9.72 12.92 11.35 7.88 6.74 24.62%
DY 7.46 0.00 6.58 0.00 7.17 0.00 6.33 11.56%
P/NAPS 1.02 1.08 1.16 1.02 0.91 1.07 1.00 1.32%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 24/05/01 -
Price 2.79 3.02 3.18 2.75 2.62 2.59 2.35 -
P/RPS 0.62 0.64 0.85 0.73 0.68 0.67 0.69 -6.87%
P/EPS 11.10 5.65 10.76 8.15 10.35 12.75 14.72 -17.13%
EY 9.01 17.70 9.30 12.27 9.66 7.85 6.79 20.73%
DY 7.17 0.00 6.29 0.00 6.11 0.00 6.38 8.08%
P/NAPS 1.06 1.11 1.22 1.07 1.07 1.07 0.99 4.65%

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