[MNRB] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 13.49%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 695,460 742,856 843,214 865,322 876,366 911,036 728,590 -3.05%
PBT 116,644 113,040 86,623 80,653 65,860 116,228 61,679 52.86%
Tax -33,600 -25,640 -25,517 -25,200 -17,000 -12,400 -4,272 294.99%
NP 83,044 87,400 61,106 55,453 48,860 103,828 57,407 27.87%
-
NP to SH 83,044 87,400 61,106 55,453 48,860 103,828 57,407 27.87%
-
Tax Rate 28.81% 22.68% 29.46% 31.24% 25.81% 10.67% 6.93% -
Total Cost 612,416 655,456 782,108 809,869 827,506 807,208 671,183 -5.92%
-
Net Worth 601,486 582,877 582,879 388,483 513,041 530,408 506,875 12.07%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 38,805 - 48,573 25,898 38,866 - 38,841 -0.06%
Div Payout % 46.73% - 79.49% 46.70% 79.55% - 67.66% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 601,486 582,877 582,879 388,483 513,041 530,408 506,875 12.07%
NOSH 194,028 194,292 194,293 194,241 194,333 194,288 194,205 -0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.94% 11.77% 7.25% 6.41% 5.58% 11.40% 7.88% -
ROE 13.81% 14.99% 10.48% 14.27% 9.52% 19.58% 11.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 358.43 382.34 433.99 445.49 450.96 468.91 375.17 -2.99%
EPS 42.80 44.84 31.50 28.53 25.20 53.44 29.56 27.95%
DPS 20.00 0.00 25.00 13.33 20.00 0.00 20.00 0.00%
NAPS 3.10 3.00 3.00 2.00 2.64 2.73 2.61 12.14%
Adjusted Per Share Value based on latest NOSH - 194,330
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 88.81 94.86 107.68 110.50 111.91 116.34 93.04 -3.05%
EPS 10.60 11.16 7.80 7.08 6.24 13.26 7.33 27.85%
DPS 4.96 0.00 6.20 3.31 4.96 0.00 4.96 0.00%
NAPS 0.7681 0.7443 0.7443 0.4961 0.6552 0.6773 0.6473 12.07%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.40 3.10 2.53 2.48 2.68 2.95 3.04 -
P/RPS 0.95 0.81 0.58 0.56 0.59 0.63 0.81 11.20%
P/EPS 7.94 6.89 8.04 8.69 10.66 5.52 10.28 -15.80%
EY 12.59 14.51 12.43 11.51 9.38 18.12 9.72 18.80%
DY 5.88 0.00 9.88 5.38 7.46 0.00 6.58 -7.21%
P/NAPS 1.10 1.03 0.84 1.24 1.02 1.08 1.16 -3.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 22/08/03 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 -
Price 3.60 3.28 2.48 2.36 2.79 3.02 3.18 -
P/RPS 1.00 0.86 0.57 0.53 0.62 0.64 0.85 11.43%
P/EPS 8.41 7.29 7.89 8.27 11.10 5.65 10.76 -15.13%
EY 11.89 13.71 12.68 12.10 9.01 17.70 9.30 17.77%
DY 5.56 0.00 10.08 5.65 7.17 0.00 6.29 -7.88%
P/NAPS 1.16 1.09 0.83 1.18 1.06 1.11 1.22 -3.30%

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