[MNRB] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 10.19%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 697,902 695,460 742,856 843,214 865,322 876,366 911,036 -16.23%
PBT 119,961 116,644 113,040 86,623 80,653 65,860 116,228 2.12%
Tax -31,506 -33,600 -25,640 -25,517 -25,200 -17,000 -12,400 85.88%
NP 88,454 83,044 87,400 61,106 55,453 48,860 103,828 -10.10%
-
NP to SH 88,454 83,044 87,400 61,106 55,453 48,860 103,828 -10.10%
-
Tax Rate 26.26% 28.81% 22.68% 29.46% 31.24% 25.81% 10.67% -
Total Cost 609,448 612,416 655,456 782,108 809,869 827,506 807,208 -17.04%
-
Net Worth 603,100 601,486 582,877 582,879 388,483 513,041 530,408 8.91%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 51,879 38,805 - 48,573 25,898 38,866 - -
Div Payout % 58.65% 46.73% - 79.49% 46.70% 79.55% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 603,100 601,486 582,877 582,879 388,483 513,041 530,408 8.91%
NOSH 194,548 194,028 194,292 194,293 194,241 194,333 194,288 0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.67% 11.94% 11.77% 7.25% 6.41% 5.58% 11.40% -
ROE 14.67% 13.81% 14.99% 10.48% 14.27% 9.52% 19.58% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 358.73 358.43 382.34 433.99 445.49 450.96 468.91 -16.31%
EPS 45.47 42.80 44.84 31.50 28.53 25.20 53.44 -10.18%
DPS 26.67 20.00 0.00 25.00 13.33 20.00 0.00 -
NAPS 3.10 3.10 3.00 3.00 2.00 2.64 2.73 8.81%
Adjusted Per Share Value based on latest NOSH - 194,361
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.12 88.81 94.86 107.68 110.50 111.91 116.34 -16.23%
EPS 11.30 10.60 11.16 7.80 7.08 6.24 13.26 -10.08%
DPS 6.63 4.96 0.00 6.20 3.31 4.96 0.00 -
NAPS 0.7702 0.7681 0.7443 0.7443 0.4961 0.6552 0.6773 8.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.30 3.40 3.10 2.53 2.48 2.68 2.95 -
P/RPS 0.92 0.95 0.81 0.58 0.56 0.59 0.63 28.62%
P/EPS 7.26 7.94 6.89 8.04 8.69 10.66 5.52 19.98%
EY 13.78 12.59 14.51 12.43 11.51 9.38 18.12 -16.64%
DY 8.08 5.88 0.00 9.88 5.38 7.46 0.00 -
P/NAPS 1.06 1.10 1.03 0.84 1.24 1.02 1.08 -1.23%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 22/08/03 09/05/03 27/02/03 22/11/02 21/08/02 -
Price 3.56 3.60 3.28 2.48 2.36 2.79 3.02 -
P/RPS 0.99 1.00 0.86 0.57 0.53 0.62 0.64 33.64%
P/EPS 7.83 8.41 7.29 7.89 8.27 11.10 5.65 24.22%
EY 12.77 11.89 13.71 12.68 12.10 9.01 17.70 -19.51%
DY 7.49 5.56 0.00 10.08 5.65 7.17 0.00 -
P/NAPS 1.15 1.16 1.09 0.83 1.18 1.06 1.11 2.38%

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